[TGUAN] YoY Annualized 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- 26.7%
YoY- -29.92%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 841,848 808,890 726,382 668,034 747,468 695,104 595,254 5.94%
PBT 40,168 67,502 67,568 24,594 37,876 28,004 28,752 5.72%
Tax -5,584 -12,448 -10,114 -996 -3,028 -5,718 -2,888 11.60%
NP 34,584 55,054 57,454 23,598 34,848 22,286 25,864 4.95%
-
NP to SH 34,220 53,698 55,190 23,460 33,476 21,592 25,742 4.85%
-
Tax Rate 13.90% 18.44% 14.97% 4.05% 7.99% 20.42% 10.04% -
Total Cost 807,264 753,836 668,928 644,436 712,620 672,818 569,390 5.98%
-
Net Worth 481,430 479,267 409,399 359,790 304,040 275,687 255,736 11.11%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 12,629 - 6,312 - - -
Div Payout % - - 22.88% - 18.86% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 481,430 479,267 409,399 359,790 304,040 275,687 255,736 11.11%
NOSH 136,382 125,462 105,244 105,201 105,204 105,224 105,241 4.41%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.11% 6.81% 7.91% 3.53% 4.66% 3.21% 4.35% -
ROE 7.11% 11.20% 13.48% 6.52% 11.01% 7.83% 10.07% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 617.27 644.73 690.19 635.00 710.49 660.59 565.61 1.46%
EPS 25.10 42.80 52.44 22.30 31.82 20.52 24.46 0.43%
DPS 0.00 0.00 12.00 0.00 6.00 0.00 0.00 -
NAPS 3.53 3.82 3.89 3.42 2.89 2.62 2.43 6.41%
Adjusted Per Share Value based on latest NOSH - 105,200
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 208.15 200.00 179.60 165.17 184.81 171.87 147.18 5.94%
EPS 8.46 13.28 13.65 5.80 8.28 5.34 6.36 4.86%
DPS 0.00 0.00 3.12 0.00 1.56 0.00 0.00 -
NAPS 1.1903 1.185 1.0123 0.8896 0.7517 0.6816 0.6323 11.11%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.43 4.20 4.22 1.91 2.38 1.64 1.37 -
P/RPS 0.39 0.65 0.61 0.30 0.33 0.25 0.24 8.42%
P/EPS 9.68 9.81 8.05 8.57 7.48 7.99 5.60 9.54%
EY 10.33 10.19 12.43 11.68 13.37 12.51 17.85 -8.70%
DY 0.00 0.00 2.84 0.00 2.52 0.00 0.00 -
P/NAPS 0.69 1.10 1.08 0.56 0.82 0.63 0.56 3.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 25/08/16 19/08/15 22/08/14 23/08/13 27/08/12 -
Price 2.85 4.26 4.43 1.75 2.94 1.59 1.31 -
P/RPS 0.46 0.66 0.64 0.28 0.41 0.24 0.23 12.24%
P/EPS 11.36 9.95 8.45 7.85 9.24 7.75 5.36 13.32%
EY 8.80 10.05 11.84 12.74 10.82 12.91 18.67 -11.77%
DY 0.00 0.00 2.71 0.00 2.04 0.00 0.00 -
P/NAPS 0.81 1.12 1.14 0.51 1.02 0.61 0.54 6.98%

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