[TGUAN] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 58.51%
YoY- 129.01%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 183,521 179,670 195,724 182,349 173,229 160,788 166,981 6.50%
PBT 18,069 15,715 18,133 12,742 8,529 3,768 -4,513 -
Tax -3,068 -1,989 -1,934 -1,061 -1,071 573 292 -
NP 15,001 13,726 16,199 11,681 7,458 4,341 -4,221 -
-
NP to SH 14,529 13,066 15,518 11,256 7,101 4,629 -4,168 -
-
Tax Rate 16.98% 12.66% 10.67% 8.33% 12.56% -15.21% - -
Total Cost 168,520 165,944 179,525 170,668 165,771 156,447 171,202 -1.04%
-
Net Worth 409,252 394,504 389,265 377,654 359,784 351,383 342,070 12.71%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,312 - 9,468 - - - 4,210 31.02%
Div Payout % 43.45% - 61.02% - - - 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 409,252 394,504 389,265 377,654 359,784 351,383 342,070 12.71%
NOSH 105,206 105,201 105,206 105,196 105,200 105,204 105,252 -0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.17% 7.64% 8.28% 6.41% 4.31% 2.70% -2.53% -
ROE 3.55% 3.31% 3.99% 2.98% 1.97% 1.32% -1.22% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 174.44 170.79 186.04 173.34 164.67 152.83 158.65 6.53%
EPS 13.81 12.42 14.75 10.70 6.75 4.40 -3.96 -
DPS 6.00 0.00 9.00 0.00 0.00 0.00 4.00 31.06%
NAPS 3.89 3.75 3.70 3.59 3.42 3.34 3.25 12.74%
Adjusted Per Share Value based on latest NOSH - 105,196
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 45.38 44.43 48.40 45.09 42.83 39.76 41.29 6.50%
EPS 3.59 3.23 3.84 2.78 1.76 1.14 -1.03 -
DPS 1.56 0.00 2.34 0.00 0.00 0.00 1.04 31.06%
NAPS 1.0119 0.9755 0.9625 0.9338 0.8896 0.8688 0.8458 12.70%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 4.22 3.19 3.15 1.82 1.91 2.02 1.87 -
P/RPS 2.42 1.87 1.69 1.05 1.16 1.32 1.18 61.49%
P/EPS 30.56 25.68 21.36 17.01 28.30 45.91 -47.22 -
EY 3.27 3.89 4.68 5.88 3.53 2.18 -2.12 -
DY 1.42 0.00 2.86 0.00 0.00 0.00 2.14 -23.94%
P/NAPS 1.08 0.85 0.85 0.51 0.56 0.60 0.58 51.41%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 19/11/15 19/08/15 27/05/15 27/02/15 -
Price 4.43 3.16 2.98 2.25 1.75 1.99 2.22 -
P/RPS 2.54 1.85 1.60 1.30 1.06 1.30 1.40 48.80%
P/EPS 32.08 25.44 20.20 21.03 25.93 45.23 -56.06 -
EY 3.12 3.93 4.95 4.76 3.86 2.21 -1.78 -
DY 1.35 0.00 3.02 0.00 0.00 0.00 1.80 -17.46%
P/NAPS 1.14 0.84 0.81 0.63 0.51 0.60 0.68 41.16%

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