[TGUAN] YoY Cumulative 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- 92.1%
YoY- 55.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 404,445 363,191 334,017 373,734 347,552 297,627 255,826 7.92%
PBT 33,751 33,784 12,297 18,938 14,002 14,376 15,491 13.84%
Tax -6,224 -5,057 -498 -1,514 -2,859 -1,444 -1,470 27.16%
NP 27,527 28,727 11,799 17,424 11,143 12,932 14,021 11.88%
-
NP to SH 26,849 27,595 11,730 16,738 10,796 12,871 14,021 11.42%
-
Tax Rate 18.44% 14.97% 4.05% 7.99% 20.42% 10.04% 9.49% -
Total Cost 376,918 334,464 322,218 356,310 336,409 284,695 241,805 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 - 6,314 - 3,156 - - - -
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 5.60% 6.74% 3.26% 5.51% 3.92% 5.03% 6.06% -
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 322.36 345.09 317.50 355.25 330.30 282.80 243.22 4.80%
EPS 21.40 26.22 11.15 15.91 10.26 12.23 13.33 8.20%
DPS 0.00 6.00 0.00 3.00 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 100.00 89.80 82.59 92.41 85.93 73.59 63.25 7.92%
EPS 6.64 6.82 2.90 4.14 2.67 3.18 3.47 11.41%
DPS 0.00 1.56 0.00 0.78 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 1.30 1.22 0.60 0.67 0.50 0.48 0.50 17.24%
P/EPS 19.63 16.09 17.13 14.96 15.98 11.20 9.15 13.55%
EY 5.10 6.21 5.84 6.68 6.26 8.93 10.93 -11.92%
DY 0.00 1.42 0.00 1.26 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 1.32 1.28 0.55 0.83 0.48 0.46 0.41 21.49%
P/EPS 19.91 16.90 15.70 18.48 15.50 10.71 7.43 17.83%
EY 5.02 5.92 6.37 5.41 6.45 9.34 13.46 -15.14%
DY 0.00 1.35 0.00 1.02 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