[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 153.4%
YoY- -29.92%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 420,924 404,445 363,191 334,017 373,734 347,552 297,627 5.94%
PBT 20,084 33,751 33,784 12,297 18,938 14,002 14,376 5.72%
Tax -2,792 -6,224 -5,057 -498 -1,514 -2,859 -1,444 11.60%
NP 17,292 27,527 28,727 11,799 17,424 11,143 12,932 4.95%
-
NP to SH 17,110 26,849 27,595 11,730 16,738 10,796 12,871 4.85%
-
Tax Rate 13.90% 18.44% 14.97% 4.05% 7.99% 20.42% 10.04% -
Total Cost 403,632 376,918 334,464 322,218 356,310 336,409 284,695 5.98%
-
Net Worth 481,430 479,267 409,399 359,790 304,040 275,687 255,736 11.11%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 6,314 - 3,156 - - -
Div Payout % - - 22.88% - 18.86% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 481,430 479,267 409,399 359,790 304,040 275,687 255,736 11.11%
NOSH 136,382 125,462 105,244 105,201 105,204 105,224 105,241 4.41%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.11% 6.81% 7.91% 3.53% 4.66% 3.21% 4.35% -
ROE 3.55% 5.60% 6.74% 3.26% 5.51% 3.92% 5.03% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 308.63 322.36 345.09 317.50 355.25 330.30 282.80 1.46%
EPS 12.55 21.40 26.22 11.15 15.91 10.26 12.23 0.43%
DPS 0.00 0.00 6.00 0.00 3.00 0.00 0.00 -
NAPS 3.53 3.82 3.89 3.42 2.89 2.62 2.43 6.41%
Adjusted Per Share Value based on latest NOSH - 105,200
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 104.07 100.00 89.80 82.59 92.41 85.93 73.59 5.94%
EPS 4.23 6.64 6.82 2.90 4.14 2.67 3.18 4.86%
DPS 0.00 0.00 1.56 0.00 0.78 0.00 0.00 -
NAPS 1.1903 1.185 1.0123 0.8896 0.7517 0.6816 0.6323 11.11%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.43 4.20 4.22 1.91 2.38 1.64 1.37 -
P/RPS 0.79 1.30 1.22 0.60 0.67 0.50 0.48 8.65%
P/EPS 19.37 19.63 16.09 17.13 14.96 15.98 11.20 9.55%
EY 5.16 5.10 6.21 5.84 6.68 6.26 8.93 -8.73%
DY 0.00 0.00 1.42 0.00 1.26 0.00 0.00 -
P/NAPS 0.69 1.10 1.08 0.56 0.82 0.63 0.56 3.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 25/08/16 19/08/15 22/08/14 23/08/13 27/08/12 -
Price 2.85 4.26 4.43 1.75 2.94 1.59 1.31 -
P/RPS 0.92 1.32 1.28 0.55 0.83 0.48 0.46 12.24%
P/EPS 22.72 19.91 16.90 15.70 18.48 15.50 10.71 13.34%
EY 4.40 5.02 5.92 6.37 5.41 6.45 9.34 -11.78%
DY 0.00 0.00 1.35 0.00 1.02 0.00 0.00 -
P/NAPS 0.81 1.12 1.14 0.51 1.02 0.61 0.54 6.98%

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