[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.36%
YoY- -0.92%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 621,662 551,107 516,366 565,609 535,675 452,977 399,609 7.63%
PBT 51,224 51,302 25,039 23,336 27,496 20,789 21,788 15.29%
Tax -8,572 -6,582 -1,559 -714 -4,991 -1,673 -2,326 24.25%
NP 42,652 44,720 23,480 22,622 22,505 19,116 19,462 13.95%
-
NP to SH 41,599 43,164 22,986 21,653 21,854 18,820 19,500 13.44%
-
Tax Rate 16.73% 12.83% 6.23% 3.06% 18.15% 8.05% 10.68% -
Total Cost 579,010 506,387 492,886 542,987 513,170 433,861 380,147 7.25%
-
Net Worth 447,930 417,851 377,664 301,963 281,987 252,476 234,546 11.37%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 6,315 - 3,156 - - - -
Div Payout % - 14.63% - 14.58% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 447,930 417,851 377,664 301,963 281,987 252,476 234,546 11.37%
NOSH 127,252 105,252 105,199 105,213 105,219 105,198 105,177 3.22%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.86% 8.11% 4.55% 4.00% 4.20% 4.22% 4.87% -
ROE 9.29% 10.33% 6.09% 7.17% 7.75% 7.45% 8.31% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 488.52 523.61 490.85 537.58 509.10 430.59 379.94 4.27%
EPS 32.69 41.01 21.85 20.58 20.77 17.89 18.54 9.90%
DPS 0.00 6.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.52 3.97 3.59 2.87 2.68 2.40 2.23 7.89%
Adjusted Per Share Value based on latest NOSH - 105,246
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 153.71 136.26 127.67 139.85 132.45 112.00 98.80 7.63%
EPS 10.29 10.67 5.68 5.35 5.40 4.65 4.82 13.46%
DPS 0.00 1.56 0.00 0.78 0.00 0.00 0.00 -
NAPS 1.1075 1.0331 0.9338 0.7466 0.6972 0.6243 0.5799 11.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.03 4.10 1.82 2.20 1.53 1.28 1.00 -
P/RPS 0.82 0.78 0.37 0.41 0.30 0.30 0.26 21.07%
P/EPS 12.33 10.00 8.33 10.69 7.37 7.15 5.39 14.77%
EY 8.11 10.00 12.01 9.35 13.58 13.98 18.54 -12.86%
DY 0.00 1.46 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 1.14 1.03 0.51 0.77 0.57 0.53 0.45 16.74%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 25/11/16 19/11/15 20/11/14 26/11/13 22/11/12 24/11/11 -
Price 4.13 4.26 2.25 2.24 1.66 1.33 1.16 -
P/RPS 0.85 0.81 0.46 0.42 0.33 0.31 0.31 18.28%
P/EPS 12.63 10.39 10.30 10.88 7.99 7.43 6.26 12.39%
EY 7.92 9.63 9.71 9.19 12.51 13.45 15.98 -11.03%
DY 0.00 1.41 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 1.17 1.07 0.63 0.78 0.62 0.55 0.52 14.45%

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