[TGUAN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -43.3%
YoY- -25.87%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 195,743 195,724 166,981 184,586 178,176 143,806 139,486 5.80%
PBT 18,397 18,133 -4,513 4,372 8,539 6,328 8,439 13.85%
Tax -2,907 -1,934 292 1,907 405 1,540 -1,306 14.25%
NP 15,490 16,199 -4,221 6,279 8,944 7,868 7,133 13.78%
-
NP to SH 14,922 15,518 -4,168 6,270 8,458 7,704 7,133 13.07%
-
Tax Rate 15.80% 10.67% - -43.62% -4.74% -24.34% 15.48% -
Total Cost 180,253 179,525 171,202 178,307 169,232 135,938 132,353 5.27%
-
Net Worth 391,836 389,265 342,070 289,303 261,945 243,118 217,777 10.27%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,441 9,468 4,210 8,416 7,363 6,314 5,260 3.43%
Div Payout % 43.17% 61.02% 0.00% 134.23% 87.06% 81.97% 73.75% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 391,836 389,265 342,070 289,303 261,945 243,118 217,777 10.27%
NOSH 107,352 105,206 105,252 105,201 105,199 105,245 105,206 0.33%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.91% 8.28% -2.53% 3.40% 5.02% 5.47% 5.11% -
ROE 3.81% 3.99% -1.22% 2.17% 3.23% 3.17% 3.28% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 182.34 186.04 158.65 175.46 169.37 136.64 132.58 5.44%
EPS 13.90 14.75 -3.96 5.96 8.04 7.32 6.78 12.69%
DPS 6.00 9.00 4.00 8.00 7.00 6.00 5.00 3.08%
NAPS 3.65 3.70 3.25 2.75 2.49 2.31 2.07 9.90%
Adjusted Per Share Value based on latest NOSH - 105,201
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.40 48.39 41.29 45.64 44.05 35.56 34.49 5.80%
EPS 3.69 3.84 -1.03 1.55 2.09 1.90 1.76 13.11%
DPS 1.59 2.34 1.04 2.08 1.82 1.56 1.30 3.40%
NAPS 0.9688 0.9625 0.8458 0.7153 0.6477 0.6011 0.5385 10.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.23 3.15 1.87 2.11 1.34 1.15 0.96 -
P/RPS 2.32 1.69 1.18 1.20 0.79 0.84 0.72 21.51%
P/EPS 30.43 21.36 -47.22 35.40 16.67 15.71 14.16 13.58%
EY 3.29 4.68 -2.12 2.82 6.00 6.37 7.06 -11.93%
DY 1.42 2.86 2.14 3.79 5.22 5.22 5.21 -19.46%
P/NAPS 1.16 0.85 0.58 0.77 0.54 0.50 0.46 16.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 25/02/11 -
Price 4.76 2.98 2.22 2.42 1.30 1.34 0.92 -
P/RPS 2.61 1.60 1.40 1.38 0.77 0.98 0.69 24.79%
P/EPS 34.24 20.20 -56.06 40.60 16.17 18.31 13.57 16.66%
EY 2.92 4.95 -1.78 2.46 6.18 5.46 7.37 -14.28%
DY 1.26 3.02 1.80 3.31 5.38 4.48 5.43 -21.59%
P/NAPS 1.30 0.81 0.68 0.88 0.52 0.58 0.44 19.76%

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