[TGUAN] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 8.66%
YoY- 35.17%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 788,104 741,264 692,873 746,443 681,078 585,216 519,099 7.19%
PBT 69,666 64,659 12,182 36,804 28,954 27,001 27,480 16.75%
Tax -10,656 -8,052 594 -1,739 -2,683 -760 -2,919 24.06%
NP 59,010 56,607 12,776 35,065 26,271 26,241 24,561 15.71%
-
NP to SH 57,340 54,369 12,477 34,066 25,203 26,054 24,561 15.16%
-
Tax Rate 15.30% 12.45% -4.88% 4.73% 9.27% 2.81% 10.62% -
Total Cost 729,094 684,657 680,097 711,378 654,807 558,975 494,538 6.67%
-
Net Worth 479,362 409,252 359,784 303,961 275,540 255,743 231,588 12.87%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 6,441 15,780 4,210 11,571 7,363 6,314 5,260 3.43%
Div Payout % 11.23% 29.03% 33.74% 33.97% 29.22% 24.24% 21.42% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 479,362 409,252 359,784 303,961 275,540 255,743 231,588 12.87%
NOSH 125,487 105,206 105,200 105,176 105,168 105,244 105,267 2.96%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.49% 7.64% 1.84% 4.70% 3.86% 4.48% 4.73% -
ROE 11.96% 13.28% 3.47% 11.21% 9.15% 10.19% 10.61% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 628.03 704.58 658.62 709.70 647.61 556.06 493.12 4.10%
EPS 45.69 51.68 11.86 32.39 23.96 24.76 23.33 11.84%
DPS 5.13 15.00 4.00 11.00 7.00 6.00 5.00 0.42%
NAPS 3.82 3.89 3.42 2.89 2.62 2.43 2.20 9.62%
Adjusted Per Share Value based on latest NOSH - 105,176
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 195.10 183.51 171.53 184.79 168.61 144.88 128.51 7.19%
EPS 14.20 13.46 3.09 8.43 6.24 6.45 6.08 15.17%
DPS 1.59 3.91 1.04 2.86 1.82 1.56 1.30 3.40%
NAPS 1.1867 1.0131 0.8907 0.7525 0.6821 0.6331 0.5733 12.87%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.20 4.22 1.91 2.38 1.64 1.37 1.22 -
P/RPS 0.67 0.60 0.29 0.34 0.25 0.25 0.25 17.83%
P/EPS 9.19 8.17 16.10 7.35 6.84 5.53 5.23 9.84%
EY 10.88 12.25 6.21 13.61 14.61 18.07 19.12 -8.96%
DY 1.22 3.55 2.09 4.62 4.27 4.38 4.10 -18.27%
P/NAPS 1.10 1.08 0.56 0.82 0.63 0.56 0.55 12.23%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 19/08/15 22/08/14 23/08/13 27/08/12 25/08/11 -
Price 4.26 4.43 1.75 2.94 1.59 1.31 0.99 -
P/RPS 0.68 0.63 0.27 0.41 0.25 0.24 0.20 22.60%
P/EPS 9.32 8.57 14.76 9.08 6.63 5.29 4.24 14.01%
EY 10.73 11.67 6.78 11.02 15.07 18.90 23.57 -12.28%
DY 1.20 3.39 2.29 3.74 4.40 4.58 5.05 -21.28%
P/NAPS 1.12 1.14 0.51 1.02 0.61 0.54 0.45 16.39%

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