[TGUAN] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 153.4%
YoY- -29.92%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 179,670 712,090 516,366 334,017 160,788 740,227 565,609 -53.41%
PBT 15,715 43,172 25,039 12,297 3,768 18,819 23,336 -23.15%
Tax -1,989 -3,493 -1,559 -498 573 -421 -714 97.85%
NP 13,726 39,679 23,480 11,799 4,341 18,398 22,622 -28.30%
-
NP to SH 13,066 38,504 22,986 11,730 4,629 17,483 21,653 -28.56%
-
Tax Rate 12.66% 8.09% 6.23% 4.05% -15.21% 2.24% 3.06% -
Total Cost 165,944 672,411 492,886 322,218 156,447 721,829 542,987 -54.59%
-
Net Worth 394,504 389,248 377,664 359,790 351,383 341,914 301,963 19.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 9,468 - - - 7,364 3,156 -
Div Payout % - 24.59% - - - 42.12% 14.58% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 394,504 389,248 377,664 359,790 351,383 341,914 301,963 19.48%
NOSH 105,201 105,202 105,199 105,201 105,204 105,204 105,213 -0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.64% 5.57% 4.55% 3.53% 2.70% 2.49% 4.00% -
ROE 3.31% 9.89% 6.09% 3.26% 1.32% 5.11% 7.17% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 170.79 676.88 490.85 317.50 152.83 703.61 537.58 -53.40%
EPS 12.42 36.60 21.85 11.15 4.40 16.62 20.58 -28.56%
DPS 0.00 9.00 0.00 0.00 0.00 7.00 3.00 -
NAPS 3.75 3.70 3.59 3.42 3.34 3.25 2.87 19.49%
Adjusted Per Share Value based on latest NOSH - 105,200
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 44.42 176.07 127.67 82.59 39.76 183.02 139.85 -53.41%
EPS 3.23 9.52 5.68 2.90 1.14 4.32 5.35 -28.54%
DPS 0.00 2.34 0.00 0.00 0.00 1.82 0.78 -
NAPS 0.9754 0.9624 0.9338 0.8896 0.8688 0.8454 0.7466 19.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.19 3.15 1.82 1.91 2.02 1.87 2.20 -
P/RPS 1.87 0.47 0.37 0.60 1.32 0.27 0.41 174.77%
P/EPS 25.68 8.61 8.33 17.13 45.91 11.25 10.69 79.27%
EY 3.89 11.62 12.01 5.84 2.18 8.89 9.35 -44.23%
DY 0.00 2.86 0.00 0.00 0.00 3.74 1.36 -
P/NAPS 0.85 0.85 0.51 0.56 0.60 0.58 0.77 6.80%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 19/11/15 19/08/15 27/05/15 27/02/15 20/11/14 -
Price 3.16 2.98 2.25 1.75 1.99 2.22 2.24 -
P/RPS 1.85 0.44 0.46 0.55 1.30 0.32 0.42 168.46%
P/EPS 25.44 8.14 10.30 15.70 45.23 13.36 10.88 76.07%
EY 3.93 12.28 9.71 6.37 2.21 7.49 9.19 -43.20%
DY 0.00 3.02 0.00 0.00 0.00 3.15 1.34 -
P/NAPS 0.84 0.81 0.63 0.51 0.60 0.68 0.78 5.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment