[TGUAN] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -79.85%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 179,670 160,788 177,760 168,608 145,356 124,627 114,094 7.85%
PBT 15,715 3,768 9,938 7,423 6,746 7,187 6,330 16.34%
Tax -1,989 573 -944 -1,834 -1,206 -840 -729 18.19%
NP 13,726 4,341 8,994 5,589 5,540 6,347 5,601 16.09%
-
NP to SH 13,066 4,629 8,713 5,485 5,546 6,347 5,601 15.14%
-
Tax Rate 12.66% -15.21% 9.50% 24.71% 17.88% 11.69% 11.52% -
Total Cost 165,944 156,447 168,766 163,019 139,816 118,280 108,493 7.33%
-
Net Worth 394,504 351,383 295,694 268,459 247,307 223,144 208,458 11.20%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 394,504 351,383 295,694 268,459 247,307 223,144 208,458 11.20%
NOSH 105,201 105,204 105,229 105,278 105,237 105,257 105,281 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.64% 2.70% 5.06% 3.31% 3.81% 5.09% 4.91% -
ROE 3.31% 1.32% 2.95% 2.04% 2.24% 2.84% 2.69% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 170.79 152.83 168.93 160.15 138.12 118.40 108.37 7.86%
EPS 12.42 4.40 8.28 5.21 5.27 6.03 5.32 15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.34 2.81 2.55 2.35 2.12 1.98 11.22%
Adjusted Per Share Value based on latest NOSH - 105,278
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.42 39.76 43.95 41.69 35.94 30.81 28.21 7.85%
EPS 3.23 1.14 2.15 1.36 1.37 1.57 1.38 15.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9754 0.8688 0.7311 0.6638 0.6115 0.5517 0.5154 11.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.19 2.02 2.04 1.39 1.39 1.02 0.80 -
P/RPS 1.87 1.32 1.21 0.87 1.01 0.86 0.74 16.69%
P/EPS 25.68 45.91 24.64 26.68 26.38 16.92 15.04 9.31%
EY 3.89 2.18 4.06 3.75 3.79 5.91 6.65 -8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.60 0.73 0.55 0.59 0.48 0.40 13.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 28/05/14 30/05/13 24/05/12 27/05/11 27/05/10 -
Price 3.16 1.99 2.20 1.79 1.36 1.05 0.78 -
P/RPS 1.85 1.30 1.30 1.12 0.98 0.89 0.72 17.01%
P/EPS 25.44 45.23 26.57 34.36 25.81 17.41 14.66 9.61%
EY 3.93 2.21 3.76 2.91 3.88 5.74 6.82 -8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.60 0.78 0.70 0.58 0.50 0.39 13.62%

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