[TGUAN] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 211.06%
YoY- -46.87%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 195,724 182,349 173,229 160,788 166,981 191,875 195,974 -0.08%
PBT 18,133 12,742 8,529 3,768 -4,513 4,398 9,000 59.31%
Tax -1,934 -1,061 -1,071 573 292 800 -570 125.29%
NP 16,199 11,681 7,458 4,341 -4,221 5,198 8,430 54.37%
-
NP to SH 15,518 11,256 7,101 4,629 -4,168 4,915 8,025 55.02%
-
Tax Rate 10.67% 8.33% 12.56% -15.21% - -18.19% 6.33% -
Total Cost 179,525 170,668 165,771 156,447 171,202 186,677 187,544 -2.86%
-
Net Worth 389,265 377,654 359,784 351,383 342,070 302,056 303,961 17.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,468 - - - 4,210 - 3,155 107.63%
Div Payout % 61.02% - - - 0.00% - 39.32% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 389,265 377,654 359,784 351,383 342,070 302,056 303,961 17.87%
NOSH 105,206 105,196 105,200 105,204 105,252 105,246 105,176 0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.28% 6.41% 4.31% 2.70% -2.53% 2.71% 4.30% -
ROE 3.99% 2.98% 1.97% 1.32% -1.22% 1.63% 2.64% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 186.04 173.34 164.67 152.83 158.65 182.31 186.33 -0.10%
EPS 14.75 10.70 6.75 4.40 -3.96 4.67 7.63 54.99%
DPS 9.00 0.00 0.00 0.00 4.00 0.00 3.00 107.59%
NAPS 3.70 3.59 3.42 3.34 3.25 2.87 2.89 17.85%
Adjusted Per Share Value based on latest NOSH - 105,204
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 48.39 45.09 42.83 39.76 41.29 47.44 48.46 -0.09%
EPS 3.84 2.78 1.76 1.14 -1.03 1.22 1.98 55.32%
DPS 2.34 0.00 0.00 0.00 1.04 0.00 0.78 107.59%
NAPS 0.9625 0.9338 0.8896 0.8688 0.8458 0.7468 0.7516 17.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.15 1.82 1.91 2.02 1.87 2.20 2.38 -
P/RPS 1.69 1.05 1.16 1.32 1.18 1.21 1.28 20.29%
P/EPS 21.36 17.01 28.30 45.91 -47.22 47.11 31.19 -22.25%
EY 4.68 5.88 3.53 2.18 -2.12 2.12 3.21 28.48%
DY 2.86 0.00 0.00 0.00 2.14 0.00 1.26 72.45%
P/NAPS 0.85 0.51 0.56 0.60 0.58 0.77 0.82 2.41%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 19/08/15 27/05/15 27/02/15 20/11/14 22/08/14 -
Price 2.98 2.25 1.75 1.99 2.22 2.24 2.94 -
P/RPS 1.60 1.30 1.06 1.30 1.40 1.23 1.58 0.83%
P/EPS 20.20 21.03 25.93 45.23 -56.06 47.97 38.53 -34.90%
EY 4.95 4.76 3.86 2.21 -1.78 2.08 2.60 53.43%
DY 3.02 0.00 0.00 0.00 1.80 0.00 1.02 105.78%
P/NAPS 0.81 0.63 0.51 0.60 0.68 0.78 1.02 -14.20%

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