[TGUAN] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -6.9%
YoY- -63.37%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 848,630 788,104 741,264 692,873 746,443 681,078 585,216 6.38%
PBT 38,515 69,666 64,659 12,182 36,804 28,954 27,001 6.09%
Tax -3,466 -10,656 -8,052 594 -1,739 -2,683 -760 28.76%
NP 35,049 59,010 56,607 12,776 35,065 26,271 26,241 4.93%
-
NP to SH 34,721 57,340 54,369 12,477 34,066 25,203 26,054 4.90%
-
Tax Rate 9.00% 15.30% 12.45% -4.88% 4.73% 9.27% 2.81% -
Total Cost 813,581 729,094 684,657 680,097 711,378 654,807 558,975 6.45%
-
Net Worth 481,430 479,362 409,252 359,784 303,961 275,540 255,743 11.11%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,200 6,441 15,780 4,210 11,571 7,363 6,314 8.31%
Div Payout % 29.38% 11.23% 29.03% 33.74% 33.97% 29.22% 24.24% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 481,430 479,362 409,252 359,784 303,961 275,540 255,743 11.11%
NOSH 136,382 125,487 105,206 105,200 105,176 105,168 105,244 4.41%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.13% 7.49% 7.64% 1.84% 4.70% 3.86% 4.48% -
ROE 7.21% 11.96% 13.28% 3.47% 11.21% 9.15% 10.19% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 622.24 628.03 704.58 658.62 709.70 647.61 556.06 1.89%
EPS 25.46 45.69 51.68 11.86 32.39 23.96 24.76 0.46%
DPS 7.48 5.13 15.00 4.00 11.00 7.00 6.00 3.74%
NAPS 3.53 3.82 3.89 3.42 2.89 2.62 2.43 6.41%
Adjusted Per Share Value based on latest NOSH - 105,200
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 209.83 194.86 183.28 171.31 184.56 168.40 144.70 6.38%
EPS 8.58 14.18 13.44 3.08 8.42 6.23 6.44 4.89%
DPS 2.52 1.59 3.90 1.04 2.86 1.82 1.56 8.31%
NAPS 1.1903 1.1852 1.0119 0.8896 0.7516 0.6813 0.6323 11.11%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.43 4.20 4.22 1.91 2.38 1.64 1.37 -
P/RPS 0.39 0.67 0.60 0.29 0.34 0.25 0.25 7.68%
P/EPS 9.54 9.19 8.17 16.10 7.35 6.84 5.53 9.50%
EY 10.48 10.88 12.25 6.21 13.61 14.61 18.07 -8.67%
DY 3.08 1.22 3.55 2.09 4.62 4.27 4.38 -5.69%
P/NAPS 0.69 1.10 1.08 0.56 0.82 0.63 0.56 3.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 25/08/16 19/08/15 22/08/14 23/08/13 27/08/12 -
Price 2.85 4.26 4.43 1.75 2.94 1.59 1.31 -
P/RPS 0.46 0.68 0.63 0.27 0.41 0.25 0.24 11.44%
P/EPS 11.19 9.32 8.57 14.76 9.08 6.63 5.29 13.29%
EY 8.93 10.73 11.67 6.78 11.02 15.07 18.90 -11.74%
DY 2.62 1.20 3.39 2.29 3.74 4.40 4.58 -8.88%
P/NAPS 0.81 1.12 1.14 0.51 1.02 0.61 0.54 6.98%

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