[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.36%
YoY- -0.92%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 334,017 160,788 740,227 565,609 373,734 177,760 720,276 -40.17%
PBT 12,297 3,768 18,819 23,336 18,938 9,938 31,837 -47.05%
Tax -498 573 -421 -714 -1,514 -944 -2,997 -69.87%
NP 11,799 4,341 18,398 22,622 17,424 8,994 28,840 -44.97%
-
NP to SH 11,730 4,629 17,483 21,653 16,738 8,713 28,180 -44.34%
-
Tax Rate 4.05% -15.21% 2.24% 3.06% 7.99% 9.50% 9.41% -
Total Cost 322,218 156,447 721,829 542,987 356,310 168,766 691,436 -39.97%
-
Net Worth 359,790 351,383 341,914 301,963 304,040 295,694 289,341 15.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 7,364 3,156 3,156 - 8,417 -
Div Payout % - - 42.12% 14.58% 18.86% - 29.87% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 359,790 351,383 341,914 301,963 304,040 295,694 289,341 15.68%
NOSH 105,201 105,204 105,204 105,213 105,204 105,229 105,215 -0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.53% 2.70% 2.49% 4.00% 4.66% 5.06% 4.00% -
ROE 3.26% 1.32% 5.11% 7.17% 5.51% 2.95% 9.74% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 317.50 152.83 703.61 537.58 355.25 168.93 684.57 -40.16%
EPS 11.15 4.40 16.62 20.58 15.91 8.28 26.79 -44.34%
DPS 0.00 0.00 7.00 3.00 3.00 0.00 8.00 -
NAPS 3.42 3.34 3.25 2.87 2.89 2.81 2.75 15.69%
Adjusted Per Share Value based on latest NOSH - 105,246
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 82.59 39.76 183.02 139.85 92.41 43.95 178.09 -40.17%
EPS 2.90 1.14 4.32 5.35 4.14 2.15 6.97 -44.35%
DPS 0.00 0.00 1.82 0.78 0.78 0.00 2.08 -
NAPS 0.8896 0.8688 0.8454 0.7466 0.7517 0.7311 0.7154 15.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.91 2.02 1.87 2.20 2.38 2.04 2.11 -
P/RPS 0.60 1.32 0.27 0.41 0.67 1.21 0.31 55.49%
P/EPS 17.13 45.91 11.25 10.69 14.96 24.64 7.88 68.04%
EY 5.84 2.18 8.89 9.35 6.68 4.06 12.69 -40.47%
DY 0.00 0.00 3.74 1.36 1.26 0.00 3.79 -
P/NAPS 0.56 0.60 0.58 0.77 0.82 0.73 0.77 -19.17%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 27/05/15 27/02/15 20/11/14 22/08/14 28/05/14 27/02/14 -
Price 1.75 1.99 2.22 2.24 2.94 2.20 2.42 -
P/RPS 0.55 1.30 0.32 0.42 0.83 1.30 0.35 35.27%
P/EPS 15.70 45.23 13.36 10.88 18.48 26.57 9.04 44.63%
EY 6.37 2.21 7.49 9.19 5.41 3.76 11.07 -30.88%
DY 0.00 0.00 3.15 1.34 1.02 0.00 3.31 -
P/NAPS 0.51 0.60 0.68 0.78 1.02 0.78 0.88 -30.55%

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