[TGUAN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -38.75%
YoY- -55.55%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 173,229 160,788 166,981 191,875 195,974 177,760 184,586 -4.15%
PBT 8,529 3,768 -4,513 4,398 9,000 9,938 4,372 56.31%
Tax -1,071 573 292 800 -570 -944 1,907 -
NP 7,458 4,341 -4,221 5,198 8,430 8,994 6,279 12.19%
-
NP to SH 7,101 4,629 -4,168 4,915 8,025 8,713 6,270 8.67%
-
Tax Rate 12.56% -15.21% - -18.19% 6.33% 9.50% -43.62% -
Total Cost 165,771 156,447 171,202 186,677 187,544 168,766 178,307 -4.75%
-
Net Worth 359,784 351,383 342,070 302,056 303,961 295,694 289,303 15.69%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 4,210 - 3,155 - 8,416 -
Div Payout % - - 0.00% - 39.32% - 134.23% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 359,784 351,383 342,070 302,056 303,961 295,694 289,303 15.69%
NOSH 105,200 105,204 105,252 105,246 105,176 105,229 105,201 -0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.31% 2.70% -2.53% 2.71% 4.30% 5.06% 3.40% -
ROE 1.97% 1.32% -1.22% 1.63% 2.64% 2.95% 2.17% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 164.67 152.83 158.65 182.31 186.33 168.93 175.46 -4.15%
EPS 6.75 4.40 -3.96 4.67 7.63 8.28 5.96 8.67%
DPS 0.00 0.00 4.00 0.00 3.00 0.00 8.00 -
NAPS 3.42 3.34 3.25 2.87 2.89 2.81 2.75 15.69%
Adjusted Per Share Value based on latest NOSH - 105,246
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.83 39.76 41.29 47.44 48.46 43.95 45.64 -4.15%
EPS 1.76 1.14 -1.03 1.22 1.98 2.15 1.55 8.86%
DPS 0.00 0.00 1.04 0.00 0.78 0.00 2.08 -
NAPS 0.8896 0.8688 0.8458 0.7468 0.7516 0.7311 0.7153 15.69%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.91 2.02 1.87 2.20 2.38 2.04 2.11 -
P/RPS 1.16 1.32 1.18 1.21 1.28 1.21 1.20 -2.24%
P/EPS 28.30 45.91 -47.22 47.11 31.19 24.64 35.40 -13.89%
EY 3.53 2.18 -2.12 2.12 3.21 4.06 2.82 16.19%
DY 0.00 0.00 2.14 0.00 1.26 0.00 3.79 -
P/NAPS 0.56 0.60 0.58 0.77 0.82 0.73 0.77 -19.17%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 27/05/15 27/02/15 20/11/14 22/08/14 28/05/14 27/02/14 -
Price 1.75 1.99 2.22 2.24 2.94 2.20 2.42 -
P/RPS 1.06 1.30 1.40 1.23 1.58 1.30 1.38 -16.16%
P/EPS 25.93 45.23 -56.06 47.97 38.53 26.57 40.60 -25.89%
EY 3.86 2.21 -1.78 2.08 2.60 3.76 2.46 35.14%
DY 0.00 0.00 1.80 0.00 1.02 0.00 3.31 -
P/NAPS 0.51 0.60 0.68 0.78 1.02 0.78 0.88 -30.55%

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