[TGUAN] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 15.82%
YoY- 335.75%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 766,368 746,850 746,831 741,264 730,972 712,090 683,347 7.93%
PBT 70,682 69,699 69,435 64,659 55,119 43,172 20,526 127.86%
Tax -10,771 -9,489 -8,516 -8,052 -6,055 -3,493 -1,267 315.99%
NP 59,911 60,210 60,919 56,607 49,064 39,679 19,259 112.95%
-
NP to SH 58,103 58,086 58,682 54,369 46,941 38,504 18,818 111.89%
-
Tax Rate 15.24% 13.61% 12.26% 12.45% 10.99% 8.09% 6.17% -
Total Cost 706,457 686,640 685,912 684,657 681,908 672,411 664,088 4.20%
-
Net Worth 442,495 391,836 417,910 409,252 394,504 389,265 377,654 11.13%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 12,753 12,753 15,780 15,780 9,468 9,468 4,210 109.21%
Div Payout % 21.95% 21.96% 26.89% 29.03% 20.17% 24.59% 22.37% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 442,495 391,836 417,910 409,252 394,504 389,265 377,654 11.13%
NOSH 119,917 107,352 105,267 105,206 105,201 105,206 105,196 9.11%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.82% 8.06% 8.16% 7.64% 6.71% 5.57% 2.82% -
ROE 13.13% 14.82% 14.04% 13.28% 11.90% 9.89% 4.98% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 639.08 695.70 709.46 704.58 694.83 676.85 649.59 -1.08%
EPS 48.45 54.11 55.75 51.68 44.62 36.60 17.89 94.17%
DPS 10.64 11.88 15.00 15.00 9.00 9.00 4.00 91.86%
NAPS 3.69 3.65 3.97 3.89 3.75 3.70 3.59 1.84%
Adjusted Per Share Value based on latest NOSH - 105,206
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 189.49 184.66 184.66 183.28 180.73 176.07 168.96 7.93%
EPS 14.37 14.36 14.51 13.44 11.61 9.52 4.65 112.01%
DPS 3.15 3.15 3.90 3.90 2.34 2.34 1.04 109.19%
NAPS 1.0941 0.9688 1.0333 1.0119 0.9754 0.9625 0.9338 11.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.57 4.23 4.10 4.22 3.19 3.15 1.82 -
P/RPS 0.72 0.61 0.58 0.60 0.46 0.47 0.28 87.58%
P/EPS 9.43 7.82 7.35 8.17 7.15 8.61 10.17 -4.90%
EY 10.60 12.79 13.60 12.25 13.99 11.62 9.83 5.15%
DY 2.33 2.81 3.66 3.55 2.82 2.86 2.20 3.89%
P/NAPS 1.24 1.16 1.03 1.08 0.85 0.85 0.51 80.71%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 25/11/16 25/08/16 26/05/16 25/02/16 19/11/15 -
Price 4.38 4.76 4.26 4.43 3.16 2.98 2.25 -
P/RPS 0.69 0.68 0.60 0.63 0.45 0.44 0.35 57.15%
P/EPS 9.04 8.80 7.64 8.57 7.08 8.14 12.58 -19.75%
EY 11.06 11.37 13.09 11.67 14.12 12.28 7.95 24.59%
DY 2.43 2.50 3.52 3.39 2.85 3.02 1.78 23.03%
P/NAPS 1.19 1.30 1.07 1.14 0.84 0.81 0.63 52.74%

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