[TGUAN] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.17%
YoY- -27.49%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 183,521 173,229 195,974 178,944 152,271 131,199 111,067 8.72%
PBT 18,069 8,529 9,000 6,579 7,630 8,304 4,408 26.48%
Tax -3,068 -1,071 -570 -1,025 -238 -630 -188 59.19%
NP 15,001 7,458 8,430 5,554 7,392 7,674 4,220 23.51%
-
NP to SH 14,529 7,101 8,025 5,311 7,325 7,674 4,220 22.85%
-
Tax Rate 16.98% 12.56% 6.33% 15.58% 3.12% 7.59% 4.26% -
Total Cost 168,520 165,771 187,544 173,390 144,879 123,525 106,847 7.88%
-
Net Worth 409,252 359,784 303,961 275,540 255,743 231,588 212,578 11.52%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,312 - 3,155 - - - - -
Div Payout % 43.45% - 39.32% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 409,252 359,784 303,961 275,540 255,743 231,588 212,578 11.52%
NOSH 105,206 105,200 105,176 105,168 105,244 105,267 105,236 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.17% 4.31% 4.30% 3.10% 4.85% 5.85% 3.80% -
ROE 3.55% 1.97% 2.64% 1.93% 2.86% 3.31% 1.99% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 174.44 164.67 186.33 170.15 144.68 124.63 105.54 8.72%
EPS 13.81 6.75 7.63 5.05 6.96 7.29 4.01 22.86%
DPS 6.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.42 2.89 2.62 2.43 2.20 2.02 11.52%
Adjusted Per Share Value based on latest NOSH - 105,168
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 45.38 42.83 48.46 44.24 37.65 32.44 27.46 8.72%
EPS 3.59 1.76 1.98 1.31 1.81 1.90 1.04 22.91%
DPS 1.56 0.00 0.78 0.00 0.00 0.00 0.00 -
NAPS 1.0119 0.8896 0.7516 0.6813 0.6323 0.5726 0.5256 11.52%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.22 1.91 2.38 1.64 1.37 1.22 0.85 -
P/RPS 2.42 1.16 1.28 0.96 0.95 0.98 0.81 19.99%
P/EPS 30.56 28.30 31.19 32.48 19.68 16.74 21.20 6.27%
EY 3.27 3.53 3.21 3.08 5.08 5.98 4.72 -5.92%
DY 1.42 0.00 1.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.56 0.82 0.63 0.56 0.55 0.42 17.03%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 19/08/15 22/08/14 23/08/13 27/08/12 25/08/11 26/08/10 -
Price 4.43 1.75 2.94 1.59 1.31 0.99 0.91 -
P/RPS 2.54 1.06 1.58 0.93 0.91 0.79 0.86 19.76%
P/EPS 32.08 25.93 38.53 31.49 18.82 13.58 22.69 5.93%
EY 3.12 3.86 2.60 3.18 5.31 7.36 4.41 -5.59%
DY 1.35 0.00 1.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.51 1.02 0.61 0.54 0.45 0.45 16.74%

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