[TGUAN] YoY Cumulative 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- 96.83%
YoY- -16.12%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 363,191 334,017 373,734 347,552 297,627 255,826 225,161 8.28%
PBT 33,784 12,297 18,938 14,002 14,376 15,491 10,738 21.02%
Tax -5,057 -498 -1,514 -2,859 -1,444 -1,470 -917 32.88%
NP 28,727 11,799 17,424 11,143 12,932 14,021 9,821 19.56%
-
NP to SH 27,595 11,730 16,738 10,796 12,871 14,021 9,821 18.77%
-
Tax Rate 14.97% 4.05% 7.99% 20.42% 10.04% 9.49% 8.54% -
Total Cost 334,464 322,218 356,310 336,409 284,695 241,805 215,340 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 6,314 - 3,156 - - - - -
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 6.74% 3.26% 5.51% 3.92% 5.03% 6.06% 4.62% -
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 345.09 317.50 355.25 330.30 282.80 243.22 214.13 8.27%
EPS 26.22 11.15 15.91 10.26 12.23 13.33 9.34 18.75%
DPS 6.00 0.00 3.00 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 89.80 82.59 92.41 85.93 73.59 63.25 55.67 8.28%
EPS 6.82 2.90 4.14 2.67 3.18 3.47 2.43 18.74%
DPS 1.56 0.00 0.78 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 1.22 0.60 0.67 0.50 0.48 0.50 0.40 20.40%
P/EPS 16.09 17.13 14.96 15.98 11.20 9.15 9.10 9.95%
EY 6.21 5.84 6.68 6.26 8.93 10.93 10.99 -9.06%
DY 1.42 0.00 1.26 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 1.28 0.55 0.83 0.48 0.46 0.41 0.42 20.38%
P/EPS 16.90 15.70 18.48 15.50 10.71 7.43 9.74 9.61%
EY 5.92 6.37 5.41 6.45 9.34 13.46 10.26 -8.75%
DY 1.35 0.00 1.02 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