[TGUAN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8.46%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 712,090 740,227 720,276 631,193 540,013 488,599 408,778 9.68%
PBT 43,172 18,819 31,837 29,298 28,057 22,659 18,541 15.11%
Tax -3,493 -421 -2,997 -1,300 -932 -2,864 -3,380 0.54%
NP 39,679 18,398 28,840 27,998 27,125 19,795 15,161 17.38%
-
NP to SH 38,504 17,483 28,180 27,216 27,036 19,795 15,161 16.79%
-
Tax Rate 8.09% 2.24% 9.41% 4.44% 3.32% 12.64% 18.23% -
Total Cost 672,411 721,829 691,436 603,195 512,888 468,804 393,617 9.33%
-
Net Worth 389,248 341,914 289,341 261,944 241,953 216,763 204,037 11.36%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,468 7,364 8,417 7,363 6,311 5,261 4,206 14.47%
Div Payout % 24.59% 42.12% 29.87% 27.06% 23.35% 26.58% 27.75% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 389,248 341,914 289,341 261,944 241,953 216,763 204,037 11.36%
NOSH 105,202 105,204 105,215 105,198 105,197 105,224 105,173 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.57% 2.49% 4.00% 4.44% 5.02% 4.05% 3.71% -
ROE 9.89% 5.11% 9.74% 10.39% 11.17% 9.13% 7.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 676.88 703.61 684.57 600.00 513.33 464.34 388.67 9.68%
EPS 36.60 16.62 26.79 25.87 25.70 18.82 14.41 16.79%
DPS 9.00 7.00 8.00 7.00 6.00 5.00 4.00 14.46%
NAPS 3.70 3.25 2.75 2.49 2.30 2.06 1.94 11.35%
Adjusted Per Share Value based on latest NOSH - 105,199
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 176.07 183.03 178.10 156.07 133.53 120.81 101.08 9.68%
EPS 9.52 4.32 6.97 6.73 6.69 4.89 3.75 16.78%
DPS 2.34 1.82 2.08 1.82 1.56 1.30 1.04 14.46%
NAPS 0.9625 0.8454 0.7154 0.6477 0.5983 0.536 0.5045 11.36%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.15 1.87 2.11 1.34 1.15 0.96 0.77 -
P/RPS 0.47 0.27 0.31 0.22 0.22 0.21 0.20 15.29%
P/EPS 8.61 11.25 7.88 5.18 4.47 5.10 5.34 8.28%
EY 11.62 8.89 12.69 19.31 22.35 19.60 18.72 -7.63%
DY 2.86 3.74 3.79 5.22 5.22 5.21 5.19 -9.45%
P/NAPS 0.85 0.58 0.77 0.54 0.50 0.47 0.40 13.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 2.98 2.22 2.42 1.30 1.34 0.92 0.81 -
P/RPS 0.44 0.32 0.35 0.22 0.26 0.20 0.21 13.11%
P/EPS 8.14 13.36 9.04 5.02 5.21 4.89 5.62 6.36%
EY 12.28 7.49 11.07 19.90 19.18 20.45 17.80 -5.99%
DY 3.02 3.15 3.31 5.38 4.48 5.43 4.94 -7.87%
P/NAPS 0.81 0.68 0.88 0.52 0.58 0.45 0.42 11.56%

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