[TGUAN] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -184.8%
YoY- -166.48%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 182,349 173,229 160,788 166,981 191,875 195,974 177,760 1.71%
PBT 12,742 8,529 3,768 -4,513 4,398 9,000 9,938 18.00%
Tax -1,061 -1,071 573 292 800 -570 -944 8.09%
NP 11,681 7,458 4,341 -4,221 5,198 8,430 8,994 19.01%
-
NP to SH 11,256 7,101 4,629 -4,168 4,915 8,025 8,713 18.59%
-
Tax Rate 8.33% 12.56% -15.21% - -18.19% 6.33% 9.50% -
Total Cost 170,668 165,771 156,447 171,202 186,677 187,544 168,766 0.74%
-
Net Worth 377,654 359,784 351,383 342,070 302,056 303,961 295,694 17.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 4,210 - 3,155 - -
Div Payout % - - - 0.00% - 39.32% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 377,654 359,784 351,383 342,070 302,056 303,961 295,694 17.69%
NOSH 105,196 105,200 105,204 105,252 105,246 105,176 105,229 -0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.41% 4.31% 2.70% -2.53% 2.71% 4.30% 5.06% -
ROE 2.98% 1.97% 1.32% -1.22% 1.63% 2.64% 2.95% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 173.34 164.67 152.83 158.65 182.31 186.33 168.93 1.73%
EPS 10.70 6.75 4.40 -3.96 4.67 7.63 8.28 18.62%
DPS 0.00 0.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 3.59 3.42 3.34 3.25 2.87 2.89 2.81 17.72%
Adjusted Per Share Value based on latest NOSH - 105,252
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.09 42.83 39.76 41.29 47.44 48.46 43.95 1.72%
EPS 2.78 1.76 1.14 -1.03 1.22 1.98 2.15 18.66%
DPS 0.00 0.00 0.00 1.04 0.00 0.78 0.00 -
NAPS 0.9338 0.8896 0.8688 0.8458 0.7468 0.7516 0.7311 17.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.82 1.91 2.02 1.87 2.20 2.38 2.04 -
P/RPS 1.05 1.16 1.32 1.18 1.21 1.28 1.21 -9.01%
P/EPS 17.01 28.30 45.91 -47.22 47.11 31.19 24.64 -21.87%
EY 5.88 3.53 2.18 -2.12 2.12 3.21 4.06 27.97%
DY 0.00 0.00 0.00 2.14 0.00 1.26 0.00 -
P/NAPS 0.51 0.56 0.60 0.58 0.77 0.82 0.73 -21.24%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 27/05/15 27/02/15 20/11/14 22/08/14 28/05/14 -
Price 2.25 1.75 1.99 2.22 2.24 2.94 2.20 -
P/RPS 1.30 1.06 1.30 1.40 1.23 1.58 1.30 0.00%
P/EPS 21.03 25.93 45.23 -56.06 47.97 38.53 26.57 -14.42%
EY 4.76 3.86 2.21 -1.78 2.08 2.60 3.76 17.00%
DY 0.00 0.00 0.00 1.80 0.00 1.02 0.00 -
P/NAPS 0.63 0.51 0.60 0.68 0.78 1.02 0.78 -13.25%

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