[TGUAN] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -3.95%
YoY- 55.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 808,890 726,382 668,034 747,468 695,104 595,254 511,652 7.92%
PBT 67,502 67,568 24,594 37,876 28,004 28,752 30,982 13.84%
Tax -12,448 -10,114 -996 -3,028 -5,718 -2,888 -2,940 27.16%
NP 55,054 57,454 23,598 34,848 22,286 25,864 28,042 11.88%
-
NP to SH 53,698 55,190 23,460 33,476 21,592 25,742 28,042 11.42%
-
Tax Rate 18.44% 14.97% 4.05% 7.99% 20.42% 10.04% 9.49% -
Total Cost 753,836 668,928 644,436 712,620 672,818 569,390 483,610 7.67%
-
Net Worth 479,267 409,399 359,790 304,040 275,687 255,736 231,404 12.88%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 12,629 - 6,312 - - - -
Div Payout % - 22.88% - 18.86% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 479,267 409,399 359,790 304,040 275,687 255,736 231,404 12.88%
NOSH 125,462 105,244 105,201 105,204 105,224 105,241 105,183 2.97%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.81% 7.91% 3.53% 4.66% 3.21% 4.35% 5.48% -
ROE 11.20% 13.48% 6.52% 11.01% 7.83% 10.07% 12.12% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 644.73 690.19 635.00 710.49 660.59 565.61 486.44 4.80%
EPS 42.80 52.44 22.30 31.82 20.52 24.46 26.66 8.20%
DPS 0.00 12.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.82 3.89 3.42 2.89 2.62 2.43 2.20 9.62%
Adjusted Per Share Value based on latest NOSH - 105,176
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 200.00 179.60 165.17 184.81 171.87 147.18 126.51 7.92%
EPS 13.28 13.65 5.80 8.28 5.34 6.36 6.93 11.43%
DPS 0.00 3.12 0.00 1.56 0.00 0.00 0.00 -
NAPS 1.185 1.0123 0.8896 0.7517 0.6816 0.6323 0.5722 12.88%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.20 4.22 1.91 2.38 1.64 1.37 1.22 -
P/RPS 0.65 0.61 0.30 0.33 0.25 0.24 0.25 17.24%
P/EPS 9.81 8.05 8.57 7.48 7.99 5.60 4.58 13.52%
EY 10.19 12.43 11.68 13.37 12.51 17.85 21.85 -11.92%
DY 0.00 2.84 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 1.10 1.08 0.56 0.82 0.63 0.56 0.55 12.23%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 19/08/15 22/08/14 23/08/13 27/08/12 25/08/11 -
Price 4.26 4.43 1.75 2.94 1.59 1.31 0.99 -
P/RPS 0.66 0.64 0.28 0.41 0.24 0.23 0.20 21.99%
P/EPS 9.95 8.45 7.85 9.24 7.75 5.36 3.71 17.85%
EY 10.05 11.84 12.74 10.82 12.91 18.67 26.93 -15.13%
DY 0.00 2.71 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 1.12 1.14 0.51 1.02 0.61 0.54 0.45 16.39%

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