[TGUAN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1.32%
YoY- 6.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 692,873 746,443 681,078 585,216 519,099 438,083 474,359 6.51%
PBT 12,182 36,804 28,954 27,001 27,480 20,165 1,445 42.63%
Tax 594 -1,739 -2,683 -760 -2,919 -2,126 200 19.88%
NP 12,776 35,065 26,271 26,241 24,561 18,039 1,645 40.70%
-
NP to SH 12,477 34,066 25,203 26,054 24,561 18,039 1,645 40.14%
-
Tax Rate -4.88% 4.73% 9.27% 2.81% 10.62% 10.54% -13.84% -
Total Cost 680,097 711,378 654,807 558,975 494,538 420,044 472,714 6.24%
-
Net Worth 359,784 303,961 275,540 255,743 231,588 212,578 198,691 10.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,210 11,571 7,363 6,314 5,260 4,204 2,103 12.25%
Div Payout % 33.74% 33.97% 29.22% 24.24% 21.42% 23.31% 127.86% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 359,784 303,961 275,540 255,743 231,588 212,578 198,691 10.39%
NOSH 105,200 105,176 105,168 105,244 105,267 105,236 105,127 0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.84% 4.70% 3.86% 4.48% 4.73% 4.12% 0.35% -
ROE 3.47% 11.21% 9.15% 10.19% 10.61% 8.49% 0.83% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 658.62 709.70 647.61 556.06 493.12 416.28 451.22 6.50%
EPS 11.86 32.39 23.96 24.76 23.33 17.14 1.56 40.20%
DPS 4.00 11.00 7.00 6.00 5.00 4.00 2.00 12.24%
NAPS 3.42 2.89 2.62 2.43 2.20 2.02 1.89 10.38%
Adjusted Per Share Value based on latest NOSH - 105,244
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 171.31 184.56 168.40 144.70 128.35 108.32 117.29 6.51%
EPS 3.08 8.42 6.23 6.44 6.07 4.46 0.41 39.92%
DPS 1.04 2.86 1.82 1.56 1.30 1.04 0.52 12.24%
NAPS 0.8896 0.7516 0.6813 0.6323 0.5726 0.5256 0.4913 10.39%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.91 2.38 1.64 1.37 1.22 0.85 0.75 -
P/RPS 0.29 0.34 0.25 0.25 0.25 0.20 0.17 9.30%
P/EPS 16.10 7.35 6.84 5.53 5.23 4.96 47.93 -16.61%
EY 6.21 13.61 14.61 18.07 19.12 20.17 2.09 19.89%
DY 2.09 4.62 4.27 4.38 4.10 4.71 2.67 -3.99%
P/NAPS 0.56 0.82 0.63 0.56 0.55 0.42 0.40 5.76%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 22/08/14 23/08/13 27/08/12 25/08/11 26/08/10 27/08/09 -
Price 1.75 2.94 1.59 1.31 0.99 0.91 0.78 -
P/RPS 0.27 0.41 0.25 0.24 0.20 0.22 0.17 8.01%
P/EPS 14.76 9.08 6.63 5.29 4.24 5.31 49.85 -18.35%
EY 6.78 11.02 15.07 18.90 23.57 18.84 2.01 22.45%
DY 2.29 3.74 4.40 4.58 5.05 4.40 2.56 -1.83%
P/NAPS 0.51 1.02 0.61 0.54 0.45 0.45 0.41 3.70%

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