[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 95.96%
YoY- 6.16%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 363,191 179,670 712,090 516,366 334,017 160,788 740,227 -37.81%
PBT 33,784 15,715 43,172 25,039 12,297 3,768 18,819 47.76%
Tax -5,057 -1,989 -3,493 -1,559 -498 573 -421 425.28%
NP 28,727 13,726 39,679 23,480 11,799 4,341 18,398 34.62%
-
NP to SH 27,595 13,066 38,504 22,986 11,730 4,629 17,483 35.60%
-
Tax Rate 14.97% 12.66% 8.09% 6.23% 4.05% -15.21% 2.24% -
Total Cost 334,464 165,944 672,411 492,886 322,218 156,447 721,829 -40.14%
-
Net Worth 409,399 394,504 389,248 377,664 359,790 351,383 341,914 12.77%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,314 - 9,468 - - - 7,364 -9.75%
Div Payout % 22.88% - 24.59% - - - 42.12% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 409,399 394,504 389,248 377,664 359,790 351,383 341,914 12.77%
NOSH 105,244 105,201 105,202 105,199 105,201 105,204 105,204 0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.91% 7.64% 5.57% 4.55% 3.53% 2.70% 2.49% -
ROE 6.74% 3.31% 9.89% 6.09% 3.26% 1.32% 5.11% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 345.09 170.79 676.88 490.85 317.50 152.83 703.61 -37.83%
EPS 26.22 12.42 36.60 21.85 11.15 4.40 16.62 35.55%
DPS 6.00 0.00 9.00 0.00 0.00 0.00 7.00 -9.77%
NAPS 3.89 3.75 3.70 3.59 3.42 3.34 3.25 12.74%
Adjusted Per Share Value based on latest NOSH - 105,196
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 89.80 44.42 176.07 127.67 82.59 39.76 183.02 -37.81%
EPS 6.82 3.23 9.52 5.68 2.90 1.14 4.32 35.61%
DPS 1.56 0.00 2.34 0.00 0.00 0.00 1.82 -9.77%
NAPS 1.0123 0.9754 0.9624 0.9338 0.8896 0.8688 0.8454 12.77%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 4.22 3.19 3.15 1.82 1.91 2.02 1.87 -
P/RPS 1.22 1.87 0.47 0.37 0.60 1.32 0.27 173.56%
P/EPS 16.09 25.68 8.61 8.33 17.13 45.91 11.25 26.96%
EY 6.21 3.89 11.62 12.01 5.84 2.18 8.89 -21.28%
DY 1.42 0.00 2.86 0.00 0.00 0.00 3.74 -47.59%
P/NAPS 1.08 0.85 0.85 0.51 0.56 0.60 0.58 51.41%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 19/11/15 19/08/15 27/05/15 27/02/15 -
Price 4.43 3.16 2.98 2.25 1.75 1.99 2.22 -
P/RPS 1.28 1.85 0.44 0.46 0.55 1.30 0.32 152.19%
P/EPS 16.90 25.44 8.14 10.30 15.70 45.23 13.36 16.98%
EY 5.92 3.93 12.28 9.71 6.37 2.21 7.49 -14.52%
DY 1.35 0.00 3.02 0.00 0.00 0.00 3.15 -43.18%
P/NAPS 1.14 0.84 0.81 0.63 0.51 0.60 0.68 41.16%

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