[TGUAN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -19.39%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 718,680 643,152 711,040 674,432 581,424 498,508 456,376 7.85%
PBT 62,860 15,072 39,752 29,692 26,984 28,748 25,320 16.34%
Tax -7,956 2,292 -3,776 -7,336 -4,824 -3,360 -2,916 18.19%
NP 54,904 17,364 35,976 22,356 22,160 25,388 22,404 16.09%
-
NP to SH 52,264 18,516 34,852 21,940 22,184 25,388 22,404 15.14%
-
Tax Rate 12.66% -15.21% 9.50% 24.71% 17.88% 11.69% 11.52% -
Total Cost 663,776 625,788 675,064 652,076 559,264 473,120 433,972 7.33%
-
Net Worth 394,504 351,383 295,694 268,459 247,307 223,144 208,458 11.20%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 394,504 351,383 295,694 268,459 247,307 223,144 208,458 11.20%
NOSH 105,201 105,204 105,229 105,278 105,237 105,257 105,281 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.64% 2.70% 5.06% 3.31% 3.81% 5.09% 4.91% -
ROE 13.25% 5.27% 11.79% 8.17% 8.97% 11.38% 10.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 683.15 611.33 675.70 640.62 552.49 473.61 433.48 7.86%
EPS 49.68 17.60 33.12 20.84 21.08 24.12 21.28 15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.34 2.81 2.55 2.35 2.12 1.98 11.22%
Adjusted Per Share Value based on latest NOSH - 105,278
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 177.70 159.02 175.81 166.75 143.76 123.26 112.84 7.85%
EPS 12.92 4.58 8.62 5.42 5.49 6.28 5.54 15.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9754 0.8688 0.7311 0.6638 0.6115 0.5517 0.5154 11.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.19 2.02 2.04 1.39 1.39 1.02 0.80 -
P/RPS 0.47 0.33 0.30 0.22 0.25 0.22 0.18 17.32%
P/EPS 6.42 11.48 6.16 6.67 6.59 4.23 3.76 9.31%
EY 15.57 8.71 16.24 14.99 15.17 23.65 26.60 -8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.60 0.73 0.55 0.59 0.48 0.40 13.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 28/05/14 30/05/13 24/05/12 27/05/11 27/05/10 -
Price 3.16 1.99 2.20 1.79 1.36 1.05 0.78 -
P/RPS 0.46 0.33 0.33 0.28 0.25 0.22 0.18 16.91%
P/EPS 6.36 11.31 6.64 8.59 6.45 4.35 3.67 9.58%
EY 15.72 8.84 15.05 11.64 15.50 22.97 27.28 -8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.60 0.78 0.70 0.58 0.50 0.39 13.62%

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