[TGUAN] YoY Annualized 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- -13.76%
YoY- -0.92%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 828,882 734,809 688,488 754,145 714,233 603,969 532,812 7.63%
PBT 68,298 68,402 33,385 31,114 36,661 27,718 29,050 15.29%
Tax -11,429 -8,776 -2,078 -952 -6,654 -2,230 -3,101 24.26%
NP 56,869 59,626 31,306 30,162 30,006 25,488 25,949 13.95%
-
NP to SH 55,465 57,552 30,648 28,870 29,138 25,093 26,000 13.44%
-
Tax Rate 16.73% 12.83% 6.22% 3.06% 18.15% 8.05% 10.67% -
Total Cost 772,013 675,182 657,181 723,982 684,226 578,481 506,862 7.25%
-
Net Worth 447,930 417,851 377,664 301,963 281,987 252,476 234,546 11.37%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 8,420 - 4,208 - - - -
Div Payout % - 14.63% - 14.58% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 447,930 417,851 377,664 301,963 281,987 252,476 234,546 11.37%
NOSH 127,252 105,252 105,199 105,213 105,219 105,198 105,177 3.22%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.86% 8.11% 4.55% 4.00% 4.20% 4.22% 4.87% -
ROE 12.38% 13.77% 8.12% 9.56% 10.33% 9.94% 11.09% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 651.37 698.14 654.46 716.77 678.81 574.12 506.58 4.27%
EPS 43.59 54.68 29.13 27.44 27.69 23.85 24.72 9.90%
DPS 0.00 8.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.52 3.97 3.59 2.87 2.68 2.40 2.23 7.89%
Adjusted Per Share Value based on latest NOSH - 105,246
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 204.94 181.68 170.23 186.46 176.60 149.33 131.74 7.63%
EPS 13.71 14.23 7.58 7.14 7.20 6.20 6.43 13.43%
DPS 0.00 2.08 0.00 1.04 0.00 0.00 0.00 -
NAPS 1.1075 1.0331 0.9338 0.7466 0.6972 0.6243 0.5799 11.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.03 4.10 1.82 2.20 1.53 1.28 1.00 -
P/RPS 0.62 0.59 0.28 0.31 0.23 0.22 0.20 20.73%
P/EPS 9.25 7.50 6.25 8.02 5.52 5.37 4.05 14.74%
EY 10.82 13.34 16.01 12.47 18.10 18.64 24.72 -12.85%
DY 0.00 1.95 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.14 1.03 0.51 0.77 0.57 0.53 0.45 16.74%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 25/11/16 19/11/15 20/11/14 26/11/13 22/11/12 24/11/11 -
Price 4.13 4.26 2.25 2.24 1.66 1.33 1.16 -
P/RPS 0.63 0.61 0.34 0.31 0.24 0.23 0.23 18.26%
P/EPS 9.48 7.79 7.72 8.16 5.99 5.58 4.69 12.43%
EY 10.55 12.84 12.95 12.25 16.68 17.93 21.31 -11.04%
DY 0.00 1.88 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 1.17 1.07 0.63 0.78 0.62 0.55 0.52 14.45%

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