[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 67.51%
YoY- 120.24%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 551,107 363,191 179,670 712,090 516,366 334,017 160,788 126.81%
PBT 51,302 33,784 15,715 43,172 25,039 12,297 3,768 467.47%
Tax -6,582 -5,057 -1,989 -3,493 -1,559 -498 573 -
NP 44,720 28,727 13,726 39,679 23,480 11,799 4,341 371.44%
-
NP to SH 43,164 27,595 13,066 38,504 22,986 11,730 4,629 341.22%
-
Tax Rate 12.83% 14.97% 12.66% 8.09% 6.23% 4.05% -15.21% -
Total Cost 506,387 334,464 165,944 672,411 492,886 322,218 156,447 118.34%
-
Net Worth 417,851 409,399 394,504 389,248 377,664 359,790 351,383 12.20%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 6,315 6,314 - 9,468 - - - -
Div Payout % 14.63% 22.88% - 24.59% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 417,851 409,399 394,504 389,248 377,664 359,790 351,383 12.20%
NOSH 105,252 105,244 105,201 105,202 105,199 105,201 105,204 0.03%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.11% 7.91% 7.64% 5.57% 4.55% 3.53% 2.70% -
ROE 10.33% 6.74% 3.31% 9.89% 6.09% 3.26% 1.32% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 523.61 345.09 170.79 676.88 490.85 317.50 152.83 126.75%
EPS 41.01 26.22 12.42 36.60 21.85 11.15 4.40 341.08%
DPS 6.00 6.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 3.97 3.89 3.75 3.70 3.59 3.42 3.34 12.17%
Adjusted Per Share Value based on latest NOSH - 105,206
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 136.43 89.91 44.48 176.28 127.83 82.69 39.80 126.83%
EPS 10.69 6.83 3.23 9.53 5.69 2.90 1.15 340.30%
DPS 1.56 1.56 0.00 2.34 0.00 0.00 0.00 -
NAPS 1.0344 1.0135 0.9766 0.9636 0.9349 0.8907 0.8699 12.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.10 4.22 3.19 3.15 1.82 1.91 2.02 -
P/RPS 0.78 1.22 1.87 0.47 0.37 0.60 1.32 -29.51%
P/EPS 10.00 16.09 25.68 8.61 8.33 17.13 45.91 -63.69%
EY 10.00 6.21 3.89 11.62 12.01 5.84 2.18 175.31%
DY 1.46 1.42 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 0.85 0.85 0.51 0.56 0.60 43.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 26/05/16 25/02/16 19/11/15 19/08/15 27/05/15 -
Price 4.26 4.43 3.16 2.98 2.25 1.75 1.99 -
P/RPS 0.81 1.28 1.85 0.44 0.46 0.55 1.30 -26.98%
P/EPS 10.39 16.90 25.44 8.14 10.30 15.70 45.23 -62.39%
EY 9.63 5.92 3.93 12.28 9.71 6.37 2.21 166.06%
DY 1.41 1.35 0.00 3.02 0.00 0.00 0.00 -
P/NAPS 1.07 1.14 0.84 0.81 0.63 0.51 0.60 46.90%

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