[TGUAN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.95%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 734,809 688,488 754,145 714,233 603,969 532,812 465,264 7.90%
PBT 68,402 33,385 31,114 36,661 27,718 29,050 19,050 23.72%
Tax -8,776 -2,078 -952 -6,654 -2,230 -3,101 -1,413 35.54%
NP 59,626 31,306 30,162 30,006 25,488 25,949 17,637 22.48%
-
NP to SH 57,552 30,648 28,870 29,138 25,093 26,000 17,637 21.76%
-
Tax Rate 12.83% 6.22% 3.06% 18.15% 8.05% 10.67% 7.42% -
Total Cost 675,182 657,181 723,982 684,226 578,481 506,862 447,626 7.08%
-
Net Worth 417,851 377,664 301,963 281,987 252,476 234,546 209,417 12.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,420 - 4,208 - - - - -
Div Payout % 14.63% - 14.58% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 417,851 377,664 301,963 281,987 252,476 234,546 209,417 12.19%
NOSH 105,252 105,199 105,213 105,219 105,198 105,177 105,234 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.11% 4.55% 4.00% 4.20% 4.22% 4.87% 3.79% -
ROE 13.77% 8.12% 9.56% 10.33% 9.94% 11.09% 8.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 698.14 654.46 716.77 678.81 574.12 506.58 442.12 7.90%
EPS 54.68 29.13 27.44 27.69 23.85 24.72 16.76 21.76%
DPS 8.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 3.59 2.87 2.68 2.40 2.23 1.99 12.18%
Adjusted Per Share Value based on latest NOSH - 105,214
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 181.68 170.23 186.46 176.60 149.33 131.74 115.04 7.90%
EPS 14.23 7.58 7.14 7.20 6.20 6.43 4.36 21.77%
DPS 2.08 0.00 1.04 0.00 0.00 0.00 0.00 -
NAPS 1.0331 0.9338 0.7466 0.6972 0.6243 0.5799 0.5178 12.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.10 1.82 2.20 1.53 1.28 1.00 1.00 -
P/RPS 0.59 0.28 0.31 0.23 0.22 0.20 0.23 16.98%
P/EPS 7.50 6.25 8.02 5.52 5.37 4.05 5.97 3.87%
EY 13.34 16.01 12.47 18.10 18.64 24.72 16.76 -3.72%
DY 1.95 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.51 0.77 0.57 0.53 0.45 0.50 12.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 19/11/15 20/11/14 26/11/13 22/11/12 24/11/11 01/12/10 -
Price 4.26 2.25 2.24 1.66 1.33 1.16 0.97 -
P/RPS 0.61 0.34 0.31 0.24 0.23 0.23 0.22 18.50%
P/EPS 7.79 7.72 8.16 5.99 5.58 4.69 5.79 5.06%
EY 12.84 12.95 12.25 16.68 17.93 21.31 17.28 -4.82%
DY 1.88 0.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.63 0.78 0.62 0.55 0.52 0.49 13.88%

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