[TGUAN] QoQ 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- -15.8%
YoY- 182.26%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 195,743 187,916 183,521 179,670 195,724 182,349 173,229 8.44%
PBT 18,397 17,518 18,069 15,715 18,133 12,742 8,529 66.55%
Tax -2,907 -1,525 -3,068 -1,989 -1,934 -1,061 -1,071 93.99%
NP 15,490 15,993 15,001 13,726 16,199 11,681 7,458 62.42%
-
NP to SH 14,922 15,569 14,529 13,066 15,518 11,256 7,101 63.69%
-
Tax Rate 15.80% 8.71% 16.98% 12.66% 10.67% 8.33% 12.56% -
Total Cost 180,253 171,923 168,520 165,944 179,525 170,668 165,771 5.71%
-
Net Worth 391,836 417,910 409,252 394,504 389,265 377,654 359,784 5.82%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,441 - 6,312 - 9,468 - - -
Div Payout % 43.17% - 43.45% - 61.02% - - -
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 391,836 417,910 409,252 394,504 389,265 377,654 359,784 5.82%
NOSH 107,352 105,267 105,206 105,201 105,206 105,196 105,200 1.35%
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 7.91% 8.51% 8.17% 7.64% 8.28% 6.41% 4.31% -
ROE 3.81% 3.73% 3.55% 3.31% 3.99% 2.98% 1.97% -
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 182.34 178.51 174.44 170.79 186.04 173.34 164.67 6.99%
EPS 13.90 14.79 13.81 12.42 14.75 10.70 6.75 61.50%
DPS 6.00 0.00 6.00 0.00 9.00 0.00 0.00 -
NAPS 3.65 3.97 3.89 3.75 3.70 3.59 3.42 4.41%
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 48.46 46.52 45.43 44.48 48.45 45.14 42.88 8.45%
EPS 3.69 3.85 3.60 3.23 3.84 2.79 1.76 63.44%
DPS 1.59 0.00 1.56 0.00 2.34 0.00 0.00 -
NAPS 0.97 1.0346 1.0131 0.9766 0.9637 0.9349 0.8907 5.82%
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 2.32 2.30 2.42 1.87 1.69 1.05 1.16 58.40%
P/EPS 30.43 27.72 30.56 25.68 21.36 17.01 28.30 4.93%
EY 3.29 3.61 3.27 3.89 4.68 5.88 3.53 -4.56%
DY 1.42 0.00 1.42 0.00 2.86 0.00 0.00 -
P/NAPS 1.16 1.03 1.08 0.85 0.85 0.51 0.56 62.13%
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 2.61 2.39 2.54 1.85 1.60 1.30 1.06 81.84%
P/EPS 34.24 28.80 32.08 25.44 20.20 21.03 25.93 20.26%
EY 2.92 3.47 3.12 3.93 4.95 4.76 3.86 -16.90%
DY 1.26 0.00 1.35 0.00 3.02 0.00 0.00 -
P/NAPS 1.30 1.07 1.14 0.84 0.81 0.63 0.51 86.07%

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