[TGUAN] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.03%
YoY- -7.88%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 817,405 746,831 683,347 750,195 713,851 596,783 539,095 7.17%
PBT 69,621 69,435 20,526 27,708 36,035 27,117 30,227 14.90%
Tax -11,479 -8,516 -1,267 1,193 -4,586 -133 -3,632 21.12%
NP 58,142 60,919 19,259 28,901 31,449 26,984 26,595 13.91%
-
NP to SH 56,521 58,682 18,818 27,923 30,312 26,524 26,633 13.34%
-
Tax Rate 16.49% 12.26% 6.17% -4.31% 12.73% 0.49% 12.02% -
Total Cost 759,263 685,912 664,088 721,294 682,402 569,799 512,500 6.76%
-
Net Worth 447,972 417,910 377,654 302,056 281,973 252,700 234,513 11.37%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 6,441 15,780 4,210 11,571 7,363 6,314 5,260 3.43%
Div Payout % 11.40% 26.89% 22.37% 41.44% 24.29% 23.81% 19.75% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 447,972 417,910 377,654 302,056 281,973 252,700 234,513 11.37%
NOSH 127,264 105,267 105,196 105,246 105,214 105,292 105,163 3.22%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.11% 8.16% 2.82% 3.85% 4.41% 4.52% 4.93% -
ROE 12.62% 14.04% 4.98% 9.24% 10.75% 10.50% 11.36% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 642.29 709.46 649.59 712.80 678.47 566.79 512.63 3.82%
EPS 44.41 55.75 17.89 26.53 28.81 25.19 25.33 9.80%
DPS 5.06 15.00 4.00 11.00 7.00 6.00 5.00 0.19%
NAPS 3.52 3.97 3.59 2.87 2.68 2.40 2.23 7.89%
Adjusted Per Share Value based on latest NOSH - 105,246
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 202.11 184.66 168.96 185.49 176.50 147.56 133.29 7.17%
EPS 13.97 14.51 4.65 6.90 7.49 6.56 6.59 13.32%
DPS 1.59 3.90 1.04 2.86 1.82 1.56 1.30 3.40%
NAPS 1.1076 1.0333 0.9338 0.7468 0.6972 0.6248 0.5798 11.38%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.03 4.10 1.82 2.20 1.53 1.28 1.00 -
P/RPS 0.63 0.58 0.28 0.31 0.23 0.23 0.20 21.05%
P/EPS 9.07 7.35 10.17 8.29 5.31 5.08 3.95 14.84%
EY 11.02 13.60 9.83 12.06 18.83 19.68 25.33 -12.94%
DY 1.26 3.66 2.20 5.00 4.58 4.69 5.00 -20.50%
P/NAPS 1.14 1.03 0.51 0.77 0.57 0.53 0.45 16.74%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 25/11/16 19/11/15 20/11/14 26/11/13 22/11/12 24/11/11 -
Price 4.13 4.26 2.25 2.24 1.66 1.33 1.16 -
P/RPS 0.64 0.60 0.35 0.31 0.24 0.23 0.23 18.57%
P/EPS 9.30 7.64 12.58 8.44 5.76 5.28 4.58 12.51%
EY 10.75 13.09 7.95 11.84 17.36 18.94 21.83 -11.12%
DY 1.23 3.52 1.78 4.91 4.22 4.51 4.31 -18.84%
P/NAPS 1.17 1.07 0.63 0.78 0.62 0.55 0.52 14.45%

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