[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -66.07%
YoY- 182.26%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 742,868 551,107 363,191 179,670 712,090 516,366 334,017 69.97%
PBT 68,144 51,302 33,784 15,715 43,172 25,039 12,297 211.52%
Tax -10,716 -6,582 -5,057 -1,989 -3,493 -1,559 -498 666.47%
NP 57,428 44,720 28,727 13,726 39,679 23,480 11,799 185.82%
-
NP to SH 55,854 43,164 27,595 13,066 38,504 22,986 11,730 181.69%
-
Tax Rate 15.73% 12.83% 14.97% 12.66% 8.09% 6.23% 4.05% -
Total Cost 685,440 506,387 334,464 165,944 672,411 492,886 322,218 65.02%
-
Net Worth 389,673 417,851 409,399 394,504 389,248 377,664 359,790 5.43%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 12,881 6,315 6,314 - 9,468 - - -
Div Payout % 23.06% 14.63% 22.88% - 24.59% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 389,673 417,851 409,399 394,504 389,248 377,664 359,790 5.43%
NOSH 107,347 105,252 105,244 105,201 105,202 105,199 105,201 1.34%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.73% 8.11% 7.91% 7.64% 5.57% 4.55% 3.53% -
ROE 14.33% 10.33% 6.74% 3.31% 9.89% 6.09% 3.26% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 692.02 523.61 345.09 170.79 676.88 490.85 317.50 67.70%
EPS 52.03 41.01 26.22 12.42 36.60 21.85 11.15 177.94%
DPS 12.00 6.00 6.00 0.00 9.00 0.00 0.00 -
NAPS 3.63 3.97 3.89 3.75 3.70 3.59 3.42 4.03%
Adjusted Per Share Value based on latest NOSH - 105,201
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 183.90 136.43 89.91 44.48 176.28 127.83 82.69 69.96%
EPS 13.83 10.69 6.83 3.23 9.53 5.69 2.90 181.98%
DPS 3.19 1.56 1.56 0.00 2.34 0.00 0.00 -
NAPS 0.9647 1.0344 1.0135 0.9766 0.9636 0.9349 0.8907 5.43%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.23 4.10 4.22 3.19 3.15 1.82 1.91 -
P/RPS 0.61 0.78 1.22 1.87 0.47 0.37 0.60 1.10%
P/EPS 8.13 10.00 16.09 25.68 8.61 8.33 17.13 -39.01%
EY 12.30 10.00 6.21 3.89 11.62 12.01 5.84 63.93%
DY 2.84 1.46 1.42 0.00 2.86 0.00 0.00 -
P/NAPS 1.17 1.03 1.08 0.85 0.85 0.51 0.56 63.06%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 25/08/16 26/05/16 25/02/16 19/11/15 19/08/15 -
Price 4.76 4.26 4.43 3.16 2.98 2.25 1.75 -
P/RPS 0.69 0.81 1.28 1.85 0.44 0.46 0.55 16.24%
P/EPS 9.15 10.39 16.90 25.44 8.14 10.30 15.70 -30.11%
EY 10.93 9.63 5.92 3.93 12.28 9.71 6.37 43.09%
DY 2.52 1.41 1.35 0.00 3.02 0.00 0.00 -
P/NAPS 1.31 1.07 1.14 0.84 0.81 0.63 0.51 87.02%

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