[TGUAN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 11.48%
YoY- 15.19%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 766,368 730,972 715,618 729,413 654,405 564,144 498,967 7.40%
PBT 70,682 55,119 12,653 34,383 30,005 27,675 23,584 20.05%
Tax -10,771 -6,055 1,095 -2,194 -1,896 -1,152 -2,477 27.72%
NP 59,911 49,064 13,748 32,189 28,109 26,523 21,107 18.97%
-
NP to SH 58,103 46,941 13,401 31,352 27,217 26,403 21,107 18.36%
-
Tax Rate 15.24% 10.99% -8.65% 6.38% 6.32% 4.16% 10.50% -
Total Cost 706,457 681,908 701,870 697,224 626,296 537,621 477,860 6.72%
-
Net Worth 442,495 394,504 351,383 295,694 268,459 247,307 223,144 12.07%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 12,753 9,468 7,365 8,416 7,363 6,314 5,260 15.88%
Div Payout % 21.95% 20.17% 54.96% 26.84% 27.06% 23.92% 24.92% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 442,495 394,504 351,383 295,694 268,459 247,307 223,144 12.07%
NOSH 119,917 105,201 105,204 105,229 105,278 105,237 105,257 2.19%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.82% 6.71% 1.92% 4.41% 4.30% 4.70% 4.23% -
ROE 13.13% 11.90% 3.81% 10.60% 10.14% 10.68% 9.46% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 639.08 694.83 680.22 693.16 621.60 536.07 474.05 5.09%
EPS 48.45 44.62 12.74 29.79 25.85 25.09 20.05 15.82%
DPS 10.64 9.00 7.00 8.00 7.00 6.00 5.00 13.39%
NAPS 3.69 3.75 3.34 2.81 2.55 2.35 2.12 9.66%
Adjusted Per Share Value based on latest NOSH - 105,229
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 189.49 180.73 176.94 180.35 161.80 139.49 123.37 7.40%
EPS 14.37 11.61 3.31 7.75 6.73 6.53 5.22 18.36%
DPS 3.15 2.34 1.82 2.08 1.82 1.56 1.30 15.87%
NAPS 1.0941 0.9754 0.8688 0.7311 0.6638 0.6115 0.5517 12.07%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.57 3.19 2.02 2.04 1.39 1.39 1.02 -
P/RPS 0.72 0.46 0.30 0.29 0.22 0.26 0.22 21.82%
P/EPS 9.43 7.15 15.86 6.85 5.38 5.54 5.09 10.81%
EY 10.60 13.99 6.31 14.60 18.60 18.05 19.66 -9.77%
DY 2.33 2.82 3.47 3.92 5.04 4.32 4.90 -11.64%
P/NAPS 1.24 0.85 0.60 0.73 0.55 0.59 0.48 17.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 27/05/15 28/05/14 30/05/13 24/05/12 27/05/11 -
Price 4.38 3.16 1.99 2.20 1.79 1.36 1.05 -
P/RPS 0.69 0.45 0.29 0.32 0.29 0.25 0.22 20.96%
P/EPS 9.04 7.08 15.62 7.38 6.92 5.42 5.24 9.50%
EY 11.06 14.12 6.40 13.54 14.44 18.45 19.10 -8.69%
DY 2.43 2.85 3.52 3.64 3.91 4.41 4.76 -10.59%
P/NAPS 1.19 0.84 0.60 0.78 0.70 0.58 0.50 15.53%

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