[TGUAN] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 25.63%
YoY- 120.24%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 861,615 832,151 742,868 712,090 740,227 720,276 631,193 5.32%
PBT 53,646 52,182 68,144 43,172 18,819 31,837 29,298 10.60%
Tax -8,343 -6,898 -10,716 -3,493 -421 -2,997 -1,300 36.30%
NP 45,303 45,284 57,428 39,679 18,398 28,840 27,998 8.34%
-
NP to SH 45,369 44,460 55,854 38,504 17,483 28,180 27,216 8.88%
-
Tax Rate 15.55% 13.22% 15.73% 8.09% 2.24% 9.41% 4.44% -
Total Cost 816,312 786,867 685,440 672,411 721,829 691,436 603,195 5.16%
-
Net Worth 496,044 442,425 389,673 389,248 341,914 289,341 261,944 11.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,902 10,200 12,881 9,468 7,364 8,417 7,363 6.75%
Div Payout % 24.03% 22.94% 23.06% 24.59% 42.12% 29.87% 27.06% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 496,044 442,425 389,673 389,248 341,914 289,341 261,944 11.22%
NOSH 136,432 135,262 107,347 105,202 105,204 105,215 105,198 4.42%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.26% 5.44% 7.73% 5.57% 2.49% 4.00% 4.44% -
ROE 9.15% 10.05% 14.33% 9.89% 5.11% 9.74% 10.39% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 632.26 652.67 692.02 676.88 703.61 684.57 600.00 0.87%
EPS 33.29 34.87 52.03 36.60 16.62 26.79 25.87 4.29%
DPS 8.00 8.00 12.00 9.00 7.00 8.00 7.00 2.24%
NAPS 3.64 3.47 3.63 3.70 3.25 2.75 2.49 6.52%
Adjusted Per Share Value based on latest NOSH - 105,206
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 213.04 205.75 183.68 176.07 183.02 178.09 156.06 5.32%
EPS 11.22 10.99 13.81 9.52 4.32 6.97 6.73 8.88%
DPS 2.70 2.52 3.19 2.34 1.82 2.08 1.82 6.79%
NAPS 1.2265 1.0939 0.9635 0.9624 0.8454 0.7154 0.6477 11.22%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.20 4.23 4.23 3.15 1.87 2.11 1.34 -
P/RPS 0.35 0.65 0.61 0.47 0.27 0.31 0.22 8.04%
P/EPS 6.61 12.13 8.13 8.61 11.25 7.88 5.18 4.14%
EY 15.13 8.24 12.30 11.62 8.89 12.69 19.31 -3.98%
DY 3.64 1.89 2.84 2.86 3.74 3.79 5.22 -5.82%
P/NAPS 0.60 1.22 1.17 0.85 0.58 0.77 0.54 1.77%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 -
Price 2.38 3.62 4.76 2.98 2.22 2.42 1.30 -
P/RPS 0.38 0.55 0.69 0.44 0.32 0.35 0.22 9.53%
P/EPS 7.15 10.38 9.15 8.14 13.36 9.04 5.02 6.06%
EY 13.99 9.63 10.93 12.28 7.49 11.07 19.90 -5.70%
DY 3.36 2.21 2.52 3.02 3.15 3.31 5.38 -7.54%
P/NAPS 0.65 1.04 1.31 0.81 0.68 0.88 0.52 3.78%

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