[TGUAN] QoQ 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- 37.86%
YoY- 472.31%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 187,916 183,521 179,670 195,724 182,349 173,229 160,788 10.92%
PBT 17,518 18,069 15,715 18,133 12,742 8,529 3,768 177.77%
Tax -1,525 -3,068 -1,989 -1,934 -1,061 -1,071 573 -
NP 15,993 15,001 13,726 16,199 11,681 7,458 4,341 137.97%
-
NP to SH 15,569 14,529 13,066 15,518 11,256 7,101 4,629 123.98%
-
Tax Rate 8.71% 16.98% 12.66% 10.67% 8.33% 12.56% -15.21% -
Total Cost 171,923 168,520 165,944 179,525 170,668 165,771 156,447 6.47%
-
Net Worth 417,910 409,252 394,504 389,265 377,654 359,784 351,383 12.21%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,312 - 9,468 - - - -
Div Payout % - 43.45% - 61.02% - - - -
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 417,910 409,252 394,504 389,265 377,654 359,784 351,383 12.21%
NOSH 105,267 105,206 105,201 105,206 105,196 105,200 105,204 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 8.51% 8.17% 7.64% 8.28% 6.41% 4.31% 2.70% -
ROE 3.73% 3.55% 3.31% 3.99% 2.98% 1.97% 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 178.51 174.44 170.79 186.04 173.34 164.67 152.83 10.87%
EPS 14.79 13.81 12.42 14.75 10.70 6.75 4.40 123.89%
DPS 0.00 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 46.65 45.56 44.60 48.58 45.26 43.00 39.91 10.93%
EPS 3.86 3.61 3.24 3.85 2.79 1.76 1.15 123.68%
DPS 0.00 1.57 0.00 2.35 0.00 0.00 0.00 -
NAPS 1.0374 1.0159 0.9793 0.9663 0.9375 0.8931 0.8722 12.22%
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 2.30 2.42 1.87 1.69 1.05 1.16 1.32 44.65%
P/EPS 27.72 30.56 25.68 21.36 17.01 28.30 45.91 -28.49%
EY 3.61 3.27 3.89 4.68 5.88 3.53 2.18 39.84%
DY 0.00 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 2.39 2.54 1.85 1.60 1.30 1.06 1.30 49.90%
P/EPS 28.80 32.08 25.44 20.20 21.03 25.93 45.23 -25.92%
EY 3.47 3.12 3.93 4.95 4.76 3.86 2.21 34.97%
DY 0.00 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