[TGUAN] QoQ Annualized Quarter 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- 26.7%
YoY- -29.92%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 718,680 712,090 688,488 668,034 643,152 740,227 754,145 -3.15%
PBT 62,860 43,172 33,385 24,594 15,072 18,819 31,114 59.74%
Tax -7,956 -3,493 -2,078 -996 2,292 -421 -952 311.28%
NP 54,904 39,679 31,306 23,598 17,364 18,398 30,162 49.02%
-
NP to SH 52,264 38,504 30,648 23,460 18,516 17,483 28,870 48.48%
-
Tax Rate 12.66% 8.09% 6.22% 4.05% -15.21% 2.24% 3.06% -
Total Cost 663,776 672,411 657,181 644,436 625,788 721,829 723,982 -5.61%
-
Net Worth 394,504 389,248 377,664 359,790 351,383 341,914 301,963 19.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 9,468 - - - 7,364 4,208 -
Div Payout % - 24.59% - - - 42.12% 14.58% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 394,504 389,248 377,664 359,790 351,383 341,914 301,963 19.48%
NOSH 105,201 105,202 105,199 105,201 105,204 105,204 105,213 -0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.64% 5.57% 4.55% 3.53% 2.70% 2.49% 4.00% -
ROE 13.25% 9.89% 8.12% 6.52% 5.27% 5.11% 9.56% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 683.15 676.88 654.46 635.00 611.33 703.61 716.77 -3.14%
EPS 49.68 36.60 29.13 22.30 17.60 16.62 27.44 48.49%
DPS 0.00 9.00 0.00 0.00 0.00 7.00 4.00 -
NAPS 3.75 3.70 3.59 3.42 3.34 3.25 2.87 19.49%
Adjusted Per Share Value based on latest NOSH - 105,200
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 177.70 176.07 170.23 165.17 159.02 183.02 186.46 -3.15%
EPS 12.92 9.52 7.58 5.80 4.58 4.32 7.14 48.44%
DPS 0.00 2.34 0.00 0.00 0.00 1.82 1.04 -
NAPS 0.9754 0.9624 0.9338 0.8896 0.8688 0.8454 0.7466 19.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.19 3.15 1.82 1.91 2.02 1.87 2.20 -
P/RPS 0.47 0.47 0.28 0.30 0.33 0.27 0.31 31.94%
P/EPS 6.42 8.61 6.25 8.57 11.48 11.25 8.02 -13.77%
EY 15.57 11.62 16.01 11.68 8.71 8.89 12.47 15.93%
DY 0.00 2.86 0.00 0.00 0.00 3.74 1.82 -
P/NAPS 0.85 0.85 0.51 0.56 0.60 0.58 0.77 6.80%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 19/11/15 19/08/15 27/05/15 27/02/15 20/11/14 -
Price 3.16 2.98 2.25 1.75 1.99 2.22 2.24 -
P/RPS 0.46 0.44 0.34 0.28 0.33 0.32 0.31 30.06%
P/EPS 6.36 8.14 7.72 7.85 11.31 13.36 8.16 -15.29%
EY 15.72 12.28 12.95 12.74 8.84 7.49 12.25 18.07%
DY 0.00 3.02 0.00 0.00 0.00 3.15 1.79 -
P/NAPS 0.84 0.81 0.63 0.51 0.60 0.68 0.78 5.05%

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