[TGUAN] YoY TTM Result on 31-Mar-2015 [#1]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	848,172	766,368	730,972	715,618	729,413	654,405	564,144	7.02%
YoY %	10.67%	4.84%	2.15%	-1.89%	11.46%	16.00%	-	-
Horiz. %	150.35%	135.85%	129.57%	126.85%	129.30%	116.00%	100.00%	-
PBT	45,210	70,682	55,119	12,653	34,383	30,005	27,675	8.51%
YoY %	-36.04%	28.24%	335.62%	-63.20%	14.59%	8.42%	-	-
Horiz. %	163.36%	255.40%	199.17%	45.72%	124.24%	108.42%	100.00%	-
Tax	-4,723	-10,771	-6,055	1,095	-2,194	-1,896	-1,152	26.49%
YoY %	56.15%	-77.89%	-652.97%	149.91%	-15.72%	-64.58%	-	-
Horiz. %	409.98%	934.98%	525.61%	-95.05%	190.45%	164.58%	100.00%	-
NP	40,487	59,911	49,064	13,748	32,189	28,109	26,523	7.30%
YoY %	-32.42%	22.11%	256.88%	-57.29%	14.51%	5.98%	-	-
Horiz. %	152.65%	225.88%	184.99%	51.83%	121.36%	105.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,872	58,103	46,941	13,401	31,352	27,217	26,403	7.10%
YoY %	-31.38%	23.78%	250.28%	-57.26%	15.19%	3.08%	-	-
Horiz. %	151.01%	220.06%	177.79%	50.76%	118.74%	103.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.45%	15.24%	10.99%	-8.65%	6.38%	6.32%	4.16%	-
YoY %	-31.43%	38.67%	227.05%	-235.58%	0.95%	51.92%	-	-
Horiz. %	251.20%	366.35%	264.18%	-207.93%	153.37%	151.92%	100.00%	-
Total Cost	807,685	706,457	681,908	701,870	697,224	626,296	537,621	7.01%
YoY %	14.33%	3.60%	-2.84%	0.67%	11.32%	16.49%	-	-
Horiz. %	150.23%	131.40%	126.84%	130.55%	129.69%	116.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	476,703	442,495	394,504	351,383	295,694	268,459	247,307	11.55%
YoY %	7.73%	12.16%	12.27%	18.83%	10.14%	8.55%	-	-
Horiz. %	192.76%	178.93%	159.52%	142.08%	119.57%	108.55%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	10,200	12,753	9,468	7,365	8,416	7,363	6,314	8.31%
YoY %	-20.02%	34.70%	28.55%	-12.49%	14.30%	16.61%	-	-
Horiz. %	161.55%	201.98%	149.95%	116.65%	133.29%	116.61%	100.00%	-
Div Payout %	25.58%	21.95%	20.17%	54.96%	26.84%	27.06%	23.92%	-
YoY %	16.54%	8.82%	-63.30%	104.77%	-0.81%	13.13%	-	-
Horiz. %	106.94%	91.76%	84.32%	229.77%	112.21%	113.13%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	476,703	442,495	394,504	351,383	295,694	268,459	247,307	11.55%
YoY %	7.73%	12.16%	12.27%	18.83%	10.14%	8.55%	-	-
Horiz. %	192.76%	178.93%	159.52%	142.08%	119.57%	108.55%	100.00%	-
NOSH	136,292	119,917	105,201	105,204	105,229	105,278	105,237	4.40%
YoY %	13.66%	13.99%	-0.00%	-0.02%	-0.05%	0.04%	-	-
Horiz. %	129.51%	113.95%	99.97%	99.97%	99.99%	100.04%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	4.77%	7.82%	6.71%	1.92%	4.41%	4.30%	4.70%	-
YoY %	-39.00%	16.54%	249.48%	-56.46%	2.56%	-8.51%	-	-
Horiz. %	101.49%	166.38%	142.77%	40.85%	93.83%	91.49%	100.00%	-
ROE	8.36%	13.13%	11.90%	3.81%	10.60%	10.14%	10.68%	-
YoY %	-36.33%	10.34%	212.34%	-64.06%	4.54%	-5.06%	-	-
Horiz. %	78.28%	122.94%	111.42%	35.67%	99.25%	94.94%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	622.74	639.08	694.83	680.22	693.16	621.60	536.07	2.52%
YoY %	-2.56%	-8.02%	2.15%	-1.87%	11.51%	15.96%	-	-
Horiz. %	116.17%	119.22%	129.62%	126.89%	129.30%	115.96%	100.00%	-
EPS	29.27	48.45	44.62	12.74	29.79	25.85	25.09	2.60%
YoY %	-39.59%	8.58%	250.24%	-57.23%	15.24%	3.03%	-	-
Horiz. %	116.66%	193.10%	177.84%	50.78%	118.73%	103.03%	100.00%	-
DPS	7.49	10.64	9.00	7.00	8.00	7.00	6.00	3.76%
YoY %	-29.61%	18.22%	28.57%	-12.50%	14.29%	16.67%	-	-
Horiz. %	124.83%	177.33%	150.00%	116.67%	133.33%	116.67%	100.00%	-
NAPS	3.50	3.69	3.75	3.34	2.81	2.55	2.35	6.86%
YoY %	-5.15%	-1.60%	12.28%	18.86%	10.20%	8.51%	-	-
Horiz. %	148.94%	157.02%	159.57%	142.13%	119.57%	108.51%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 105,204
RPS	209.72	189.50	180.74	176.95	180.36	161.81	139.49	7.02%
YoY %	10.67%	4.85%	2.14%	-1.89%	11.46%	16.00%	-	-
Horiz. %	150.35%	135.85%	129.57%	126.85%	129.30%	116.00%	100.00%	-
EPS	9.86	14.37	11.61	3.31	7.75	6.73	6.53	7.10%
YoY %	-31.38%	23.77%	250.76%	-57.29%	15.16%	3.06%	-	-
Horiz. %	151.00%	220.06%	177.79%	50.69%	118.68%	103.06%	100.00%	-
DPS	2.52	3.15	2.34	1.82	2.08	1.82	1.56	8.31%
YoY %	-20.00%	34.62%	28.57%	-12.50%	14.29%	16.67%	-	-
Horiz. %	161.54%	201.92%	150.00%	116.67%	133.33%	116.67%	100.00%	-
NAPS	1.1787	1.0941	0.9755	0.8688	0.7311	0.6638	0.6115	11.55%
YoY %	7.73%	12.16%	12.28%	18.83%	10.14%	8.55%	-	-
Horiz. %	192.76%	178.92%	159.53%	142.08%	119.56%	108.55%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	2.71	4.57	3.19	2.02	2.04	1.39	1.39	-
P/RPS	0.44	0.72	0.46	0.30	0.29	0.22	0.26	9.15%
YoY %	-38.89%	56.52%	53.33%	3.45%	31.82%	-15.38%	-	-
Horiz. %	169.23%	276.92%	176.92%	115.38%	111.54%	84.62%	100.00%	-
P/EPS	9.26	9.43	7.15	15.86	6.85	5.38	5.54	8.93%
YoY %	-1.80%	31.89%	-54.92%	131.53%	27.32%	-2.89%	-	-
Horiz. %	167.15%	170.22%	129.06%	286.28%	123.65%	97.11%	100.00%	-
EY	10.80	10.60	13.99	6.31	14.60	18.60	18.05	-8.20%
YoY %	1.89%	-24.23%	121.71%	-56.78%	-21.51%	3.05%	-	-
Horiz. %	59.83%	58.73%	77.51%	34.96%	80.89%	103.05%	100.00%	-
DY	2.76	2.33	2.82	3.47	3.92	5.04	4.32	-7.19%
YoY %	18.45%	-17.38%	-18.73%	-11.48%	-22.22%	16.67%	-	-
Horiz. %	63.89%	53.94%	65.28%	80.32%	90.74%	116.67%	100.00%	-
P/NAPS	0.77	1.24	0.85	0.60	0.73	0.55	0.59	4.53%
YoY %	-37.90%	45.88%	41.67%	-17.81%	32.73%	-6.78%	-	-
Horiz. %	130.51%	210.17%	144.07%	101.69%	123.73%	93.22%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	30/05/17	26/05/16	27/05/15	28/05/14	30/05/13	24/05/12	-
Price	2.60	4.38	3.16	1.99	2.20	1.79	1.36	-
P/RPS	0.42	0.69	0.45	0.29	0.32	0.29	0.25	9.02%
YoY %	-39.13%	53.33%	55.17%	-9.38%	10.34%	16.00%	-	-
Horiz. %	168.00%	276.00%	180.00%	116.00%	128.00%	116.00%	100.00%	-
P/EPS	8.88	9.04	7.08	15.62	7.38	6.92	5.42	8.57%
YoY %	-1.77%	27.68%	-54.67%	111.65%	6.65%	27.68%	-	-
Horiz. %	163.84%	166.79%	130.63%	288.19%	136.16%	127.68%	100.00%	-
EY	11.26	11.06	14.12	6.40	13.54	14.44	18.45	-7.89%
YoY %	1.81%	-21.67%	120.62%	-52.73%	-6.23%	-21.73%	-	-
Horiz. %	61.03%	59.95%	76.53%	34.69%	73.39%	78.27%	100.00%	-
DY	2.88	2.43	2.85	3.52	3.64	3.91	4.41	-6.85%
YoY %	18.52%	-14.74%	-19.03%	-3.30%	-6.91%	-11.34%	-	-
Horiz. %	65.31%	55.10%	64.63%	79.82%	82.54%	88.66%	100.00%	-
P/NAPS	0.74	1.19	0.84	0.60	0.78	0.70	0.58	4.14%
YoY %	-37.82%	41.67%	40.00%	-23.08%	11.43%	20.69%	-	-
Horiz. %	127.59%	205.17%	144.83%	103.45%	134.48%	120.69%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

945

HLIND

HONG LEONG INDUSTRIES BHD

920

GENTING

GENTING BHD

348

MAYBANK

MALAYAN BANKING BHD

290

JCY

JCY INTERNATIONAL BERHAD

280

SAPNRG

SAPURA ENERGY BERHAD

233

GENM

GENTING MALAYSIA BERHAD

227

YTLPOWR

YTL POWER INTERNATIONAL BHD

220

OCK

OCK GROUP BERHAD

219

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More