[TGUAN] QoQ TTM 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- -23.36%
YoY- -57.26%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 712,090 683,347 692,873 715,618 732,590 750,195 746,443 -3.08%
PBT 43,172 20,526 12,182 12,653 18,823 27,708 36,804 11.19%
Tax -3,493 -1,267 594 1,095 -422 1,193 -1,739 58.99%
NP 39,679 19,259 12,776 13,748 18,401 28,901 35,065 8.56%
-
NP to SH 38,504 18,818 12,477 13,401 17,485 27,923 34,066 8.48%
-
Tax Rate 8.09% 6.17% -4.88% -8.65% 2.24% -4.31% 4.73% -
Total Cost 672,411 664,088 680,097 701,870 714,189 721,294 711,378 -3.67%
-
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 4,210 7,365 7,365 11,571 11,571 -12.48%
Div Payout % 24.59% 22.37% 33.74% 54.96% 42.12% 41.44% 33.97% -
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 5.57% 2.82% 1.84% 1.92% 2.51% 3.85% 4.70% -
ROE 9.89% 4.98% 3.47% 3.81% 5.11% 9.24% 11.21% -
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 676.85 649.59 658.62 680.22 696.03 712.80 709.70 -3.10%
EPS 36.60 17.89 11.86 12.74 16.61 26.53 32.39 8.46%
DPS 9.00 4.00 4.00 7.00 7.00 11.00 11.00 -12.48%
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 176.07 168.96 171.31 176.94 181.13 185.49 184.56 -3.08%
EPS 9.52 4.65 3.08 3.31 4.32 6.90 8.42 8.50%
DPS 2.34 1.04 1.04 1.82 1.82 2.86 2.86 -12.48%
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 0.47 0.28 0.29 0.30 0.27 0.31 0.34 24.01%
P/EPS 8.61 10.17 16.10 15.86 11.26 8.29 7.35 11.09%
EY 11.62 9.83 6.21 6.31 8.88 12.06 13.61 -9.97%
DY 2.86 2.20 2.09 3.47 3.74 5.00 4.62 -27.30%
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 0.44 0.35 0.27 0.29 0.32 0.31 0.41 4.80%
P/EPS 8.14 12.58 14.76 15.62 13.36 8.44 9.08 -7.00%
EY 12.28 7.95 6.78 6.40 7.48 11.84 11.02 7.46%
DY 3.02 1.78 2.29 3.52 3.15 4.91 3.74 -13.25%
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