[TGUAN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.59%
YoY- -16.12%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 726,382 668,034 747,468 695,104 595,254 511,652 450,322 8.28%
PBT 67,568 24,594 37,876 28,004 28,752 30,982 21,476 21.02%
Tax -10,114 -996 -3,028 -5,718 -2,888 -2,940 -1,834 32.88%
NP 57,454 23,598 34,848 22,286 25,864 28,042 19,642 19.56%
-
NP to SH 55,190 23,460 33,476 21,592 25,742 28,042 19,642 18.77%
-
Tax Rate 14.97% 4.05% 7.99% 20.42% 10.04% 9.49% 8.54% -
Total Cost 668,928 644,436 712,620 672,818 569,390 483,610 430,680 7.60%
-
Net Worth 409,399 359,790 304,040 275,687 255,736 231,404 212,402 11.54%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,629 - 6,312 - - - - -
Div Payout % 22.88% - 18.86% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 409,399 359,790 304,040 275,687 255,736 231,404 212,402 11.54%
NOSH 105,244 105,201 105,204 105,224 105,241 105,183 105,149 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.91% 3.53% 4.66% 3.21% 4.35% 5.48% 4.36% -
ROE 13.48% 6.52% 11.01% 7.83% 10.07% 12.12% 9.25% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 690.19 635.00 710.49 660.59 565.61 486.44 428.27 8.27%
EPS 52.44 22.30 31.82 20.52 24.46 26.66 18.68 18.75%
DPS 12.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.42 2.89 2.62 2.43 2.20 2.02 11.52%
Adjusted Per Share Value based on latest NOSH - 105,168
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 179.60 165.17 184.81 171.87 147.18 126.51 111.34 8.28%
EPS 13.65 5.80 8.28 5.34 6.36 6.93 4.86 18.76%
DPS 3.12 0.00 1.56 0.00 0.00 0.00 0.00 -
NAPS 1.0123 0.8896 0.7517 0.6816 0.6323 0.5722 0.5252 11.54%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.22 1.91 2.38 1.64 1.37 1.22 0.85 -
P/RPS 0.61 0.30 0.33 0.25 0.24 0.25 0.20 20.40%
P/EPS 8.05 8.57 7.48 7.99 5.60 4.58 4.55 9.96%
EY 12.43 11.68 13.37 12.51 17.85 21.85 21.98 -9.05%
DY 2.84 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.56 0.82 0.63 0.56 0.55 0.42 17.03%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 19/08/15 22/08/14 23/08/13 27/08/12 25/08/11 26/08/10 -
Price 4.43 1.75 2.94 1.59 1.31 0.99 0.91 -
P/RPS 0.64 0.28 0.41 0.24 0.23 0.20 0.21 20.38%
P/EPS 8.45 7.85 9.24 7.75 5.36 3.71 4.87 9.61%
EY 11.84 12.74 10.82 12.91 18.67 26.93 20.53 -8.75%
DY 2.71 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.51 1.02 0.61 0.54 0.45 0.45 16.74%

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