[TGUAN] YoY Annualized 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- -39.44%
YoY- -37.96%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 832,151 742,868 712,090 740,227 720,276 631,193 540,013 7.46%
PBT 52,182 68,144 43,172 18,819 31,837 29,298 28,057 10.88%
Tax -6,898 -10,716 -3,493 -421 -2,997 -1,300 -932 39.55%
NP 45,284 57,428 39,679 18,398 28,840 27,998 27,125 8.90%
-
NP to SH 44,460 55,854 38,504 17,483 28,180 27,216 27,036 8.63%
-
Tax Rate 13.22% 15.73% 8.09% 2.24% 9.41% 4.44% 3.32% -
Total Cost 786,867 685,440 672,411 721,829 691,436 603,195 512,888 7.38%
-
Net Worth 442,425 389,673 389,248 341,914 289,341 261,944 241,953 10.57%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 10,200 12,881 9,468 7,364 8,417 7,363 6,311 8.32%
Div Payout % 22.94% 23.06% 24.59% 42.12% 29.87% 27.06% 23.35% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 442,425 389,673 389,248 341,914 289,341 261,944 241,953 10.57%
NOSH 135,262 107,347 105,202 105,204 105,215 105,198 105,197 4.27%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.44% 7.73% 5.57% 2.49% 4.00% 4.44% 5.02% -
ROE 10.05% 14.33% 9.89% 5.11% 9.74% 10.39% 11.17% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 652.67 692.02 676.88 703.61 684.57 600.00 513.33 4.07%
EPS 34.87 52.03 36.60 16.62 26.79 25.87 25.70 5.21%
DPS 8.00 12.00 9.00 7.00 8.00 7.00 6.00 4.90%
NAPS 3.47 3.63 3.70 3.25 2.75 2.49 2.30 7.08%
Adjusted Per Share Value based on latest NOSH - 105,252
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 206.27 184.14 176.51 183.48 178.54 156.46 133.85 7.46%
EPS 11.02 13.84 9.54 4.33 6.99 6.75 6.70 8.63%
DPS 2.53 3.19 2.35 1.83 2.09 1.83 1.56 8.38%
NAPS 1.0967 0.9659 0.9648 0.8475 0.7172 0.6493 0.5997 10.57%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.23 4.23 3.15 1.87 2.11 1.34 1.15 -
P/RPS 0.65 0.61 0.47 0.27 0.31 0.22 0.22 19.76%
P/EPS 12.13 8.13 8.61 11.25 7.88 5.18 4.47 18.08%
EY 8.24 12.30 11.62 8.89 12.69 19.31 22.35 -15.30%
DY 1.89 2.84 2.86 3.74 3.79 5.22 5.22 -15.56%
P/NAPS 1.22 1.17 0.85 0.58 0.77 0.54 0.50 16.01%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 -
Price 3.62 4.76 2.98 2.22 2.42 1.30 1.34 -
P/RPS 0.55 0.69 0.44 0.32 0.35 0.22 0.26 13.28%
P/EPS 10.38 9.15 8.14 13.36 9.04 5.02 5.21 12.16%
EY 9.63 10.93 12.28 7.49 11.07 19.90 19.18 -10.83%
DY 2.21 2.52 3.02 3.15 3.31 5.38 4.48 -11.10%
P/NAPS 1.04 1.31 0.81 0.68 0.88 0.52 0.58 10.21%

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