[TGUAN] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 108.21%
YoY- 85.88%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 187,916 182,349 191,875 188,123 155,350 143,783 123,787 7.19%
PBT 17,518 12,742 4,398 13,494 6,413 6,297 3,550 30.44%
Tax -1,525 -1,061 800 -2,132 -229 -856 -143 48.30%
NP 15,993 11,681 5,198 11,362 6,184 5,441 3,407 29.36%
-
NP to SH 15,569 11,256 4,915 11,058 5,949 5,479 3,407 28.78%
-
Tax Rate 8.71% 8.33% -18.19% 15.80% 3.57% 13.59% 4.03% -
Total Cost 171,923 170,668 186,677 176,761 149,166 138,342 120,380 6.11%
-
Net Worth 417,910 377,654 302,056 281,973 252,700 234,513 209,257 12.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 417,910 377,654 302,056 281,973 252,700 234,513 209,257 12.20%
NOSH 105,267 105,196 105,246 105,214 105,292 105,163 105,154 0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.51% 6.41% 2.71% 6.04% 3.98% 3.78% 2.75% -
ROE 3.73% 2.98% 1.63% 3.92% 2.35% 2.34% 1.63% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 178.51 173.34 182.31 178.80 147.54 136.72 117.72 7.17%
EPS 14.79 10.70 4.67 10.51 5.65 5.21 3.24 28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 3.59 2.87 2.68 2.40 2.23 1.99 12.18%
Adjusted Per Share Value based on latest NOSH - 105,214
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.46 45.09 47.44 46.51 38.41 35.55 30.61 7.19%
EPS 3.85 2.78 1.22 2.73 1.47 1.35 0.84 28.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0333 0.9338 0.7468 0.6972 0.6248 0.5798 0.5174 12.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.10 1.82 2.20 1.53 1.28 1.00 1.00 -
P/RPS 2.30 1.05 1.21 0.86 0.87 0.73 0.85 18.02%
P/EPS 27.72 17.01 47.11 14.56 22.65 19.19 30.86 -1.77%
EY 3.61 5.88 2.12 6.87 4.41 5.21 3.24 1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.51 0.77 0.57 0.53 0.45 0.50 12.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 19/11/15 20/11/14 26/11/13 22/11/12 24/11/11 01/12/10 -
Price 4.26 2.25 2.24 1.66 1.33 1.16 0.97 -
P/RPS 2.39 1.30 1.23 0.93 0.90 0.85 0.82 19.49%
P/EPS 28.80 21.03 47.97 15.79 23.54 22.26 29.94 -0.64%
EY 3.47 4.76 2.08 6.33 4.25 4.49 3.34 0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.63 0.78 0.62 0.55 0.52 0.49 13.88%

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