[TGUAN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 42.18%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 195,724 166,981 184,586 178,176 143,806 139,486 109,458 10.16%
PBT 18,133 -4,513 4,372 8,539 6,328 8,439 3,846 29.47%
Tax -1,934 292 1,907 405 1,540 -1,306 -745 17.22%
NP 16,199 -4,221 6,279 8,944 7,868 7,133 3,101 31.70%
-
NP to SH 15,518 -4,168 6,270 8,458 7,704 7,133 3,101 30.76%
-
Tax Rate 10.67% - -43.62% -4.74% -24.34% 15.48% 19.37% -
Total Cost 179,525 171,202 178,307 169,232 135,938 132,353 106,357 9.11%
-
Net Worth 389,265 342,070 289,303 261,945 243,118 217,777 202,878 11.46%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,468 4,210 8,416 7,363 6,314 5,260 4,204 14.48%
Div Payout % 61.02% 0.00% 134.23% 87.06% 81.97% 73.75% 135.59% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 389,265 342,070 289,303 261,945 243,118 217,777 202,878 11.46%
NOSH 105,206 105,252 105,201 105,199 105,245 105,206 105,118 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.28% -2.53% 3.40% 5.02% 5.47% 5.11% 2.83% -
ROE 3.99% -1.22% 2.17% 3.23% 3.17% 3.28% 1.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 186.04 158.65 175.46 169.37 136.64 132.58 104.13 10.15%
EPS 14.75 -3.96 5.96 8.04 7.32 6.78 2.95 30.75%
DPS 9.00 4.00 8.00 7.00 6.00 5.00 4.00 14.46%
NAPS 3.70 3.25 2.75 2.49 2.31 2.07 1.93 11.45%
Adjusted Per Share Value based on latest NOSH - 105,199
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 48.39 41.29 45.64 44.05 35.56 34.49 27.06 10.16%
EPS 3.84 -1.03 1.55 2.09 1.90 1.76 0.77 30.69%
DPS 2.34 1.04 2.08 1.82 1.56 1.30 1.04 14.46%
NAPS 0.9625 0.8458 0.7153 0.6477 0.6011 0.5385 0.5016 11.46%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.15 1.87 2.11 1.34 1.15 0.96 0.77 -
P/RPS 1.69 1.18 1.20 0.79 0.84 0.72 0.74 14.74%
P/EPS 21.36 -47.22 35.40 16.67 15.71 14.16 26.10 -3.28%
EY 4.68 -2.12 2.82 6.00 6.37 7.06 3.83 3.39%
DY 2.86 2.14 3.79 5.22 5.22 5.21 5.19 -9.45%
P/NAPS 0.85 0.58 0.77 0.54 0.50 0.46 0.40 13.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 2.98 2.22 2.42 1.30 1.34 0.92 0.81 -
P/RPS 1.60 1.40 1.38 0.77 0.98 0.69 0.78 12.71%
P/EPS 20.20 -56.06 40.60 16.17 18.31 13.57 27.46 -4.98%
EY 4.95 -1.78 2.46 6.18 5.46 7.37 3.64 5.25%
DY 3.02 1.80 3.31 5.38 4.48 5.43 4.94 -7.87%
P/NAPS 0.81 0.68 0.88 0.52 0.58 0.44 0.42 11.56%

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