[TGUAN] QoQ 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- 53.4%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
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 179,670 195,724 182,349 173,229 160,788 166,981 191,875 -4.28%
PBT 15,715 18,133 12,742 8,529 3,768 -4,513 4,398 133.54%
Tax -1,989 -1,934 -1,061 -1,071 573 292 800 -
NP 13,726 16,199 11,681 7,458 4,341 -4,221 5,198 90.93%
-
NP to SH 13,066 15,518 11,256 7,101 4,629 -4,168 4,915 91.78%
-
Tax Rate 12.66% 10.67% 8.33% 12.56% -15.21% - -18.19% -
Total Cost 165,944 179,525 170,668 165,771 156,447 171,202 186,677 -7.54%
-
Net Worth 394,504 389,265 377,654 359,784 351,383 342,070 302,056 19.46%
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 - - - 4,210 - -
Div Payout % - 61.02% - - - 0.00% - -
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 394,504 389,265 377,654 359,784 351,383 342,070 302,056 19.46%
NOSH 105,201 105,206 105,196 105,200 105,204 105,252 105,246 -0.02%
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% 8.28% 6.41% 4.31% 2.70% -2.53% 2.71% -
ROE 3.31% 3.99% 2.98% 1.97% 1.32% -1.22% 1.63% -
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 170.79 186.04 173.34 164.67 152.83 158.65 182.31 -4.25%
EPS 12.42 14.75 10.70 6.75 4.40 -3.96 4.67 91.84%
DPS 0.00 9.00 0.00 0.00 0.00 4.00 0.00 -
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 44.42 48.39 45.09 42.83 39.76 41.29 47.44 -4.28%
EPS 3.23 3.84 2.78 1.76 1.14 -1.03 1.22 91.26%
DPS 0.00 2.34 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.9754 0.9625 0.9338 0.8896 0.8688 0.8458 0.7468 19.46%
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 1.87 1.69 1.05 1.16 1.32 1.18 1.21 33.63%
P/EPS 25.68 21.36 17.01 28.30 45.91 -47.22 47.11 -33.24%
EY 3.89 4.68 5.88 3.53 2.18 -2.12 2.12 49.82%
DY 0.00 2.86 0.00 0.00 0.00 2.14 0.00 -
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 1.85 1.60 1.30 1.06 1.30 1.40 1.23 31.24%
P/EPS 25.44 20.20 21.03 25.93 45.23 -56.06 47.97 -34.45%
EY 3.93 4.95 4.76 3.86 2.21 -1.78 2.08 52.77%
DY 0.00 3.02 0.00 0.00 0.00 1.80 0.00 -
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