[TGUAN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.8%
YoY- -0.41%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 683,347 750,195 713,851 596,783 539,095 458,406 405,021 9.10%
PBT 20,526 27,708 36,035 27,117 30,227 18,134 3,537 34.03%
Tax -1,267 1,193 -4,586 -133 -3,632 -1,805 504 -
NP 19,259 28,901 31,449 26,984 26,595 16,329 4,041 29.70%
-
NP to SH 18,818 27,923 30,312 26,524 26,633 16,329 4,041 29.21%
-
Tax Rate 6.17% -4.31% 12.73% 0.49% 12.02% 9.95% -14.25% -
Total Cost 664,088 721,294 682,402 569,799 512,500 442,077 400,980 8.76%
-
Net Worth 377,654 302,056 281,973 252,700 234,513 209,257 200,047 11.16%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,210 11,571 7,363 6,314 5,260 4,204 2,103 12.25%
Div Payout % 22.37% 41.44% 24.29% 23.81% 19.75% 25.75% 52.05% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 377,654 302,056 281,973 252,700 234,513 209,257 200,047 11.16%
NOSH 105,196 105,246 105,214 105,292 105,163 105,154 105,288 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.82% 3.85% 4.41% 4.52% 4.93% 3.56% 1.00% -
ROE 4.98% 9.24% 10.75% 10.50% 11.36% 7.80% 2.02% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 649.59 712.80 678.47 566.79 512.63 435.94 384.68 9.12%
EPS 17.89 26.53 28.81 25.19 25.33 15.53 3.84 29.21%
DPS 4.00 11.00 7.00 6.00 5.00 4.00 2.00 12.24%
NAPS 3.59 2.87 2.68 2.40 2.23 1.99 1.90 11.18%
Adjusted Per Share Value based on latest NOSH - 105,292
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 168.96 185.49 176.50 147.56 133.29 113.34 100.14 9.10%
EPS 4.65 6.90 7.49 6.56 6.59 4.04 1.00 29.17%
DPS 1.04 2.86 1.82 1.56 1.30 1.04 0.52 12.24%
NAPS 0.9338 0.7468 0.6972 0.6248 0.5798 0.5174 0.4946 11.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.82 2.20 1.53 1.28 1.00 1.00 0.82 -
P/RPS 0.28 0.31 0.23 0.23 0.20 0.23 0.21 4.90%
P/EPS 10.17 8.29 5.31 5.08 3.95 6.44 21.37 -11.63%
EY 9.83 12.06 18.83 19.68 25.33 15.53 4.68 13.16%
DY 2.20 5.00 4.58 4.69 5.00 4.00 2.44 -1.71%
P/NAPS 0.51 0.77 0.57 0.53 0.45 0.50 0.43 2.88%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 26/11/13 22/11/12 24/11/11 01/12/10 20/11/09 -
Price 2.25 2.24 1.66 1.33 1.16 0.97 0.90 -
P/RPS 0.35 0.31 0.24 0.23 0.23 0.22 0.23 7.24%
P/EPS 12.58 8.44 5.76 5.28 4.58 6.25 23.45 -9.85%
EY 7.95 11.84 17.36 18.94 21.83 16.01 4.26 10.95%
DY 1.78 4.91 4.22 4.51 4.31 4.12 2.22 -3.61%
P/NAPS 0.63 0.78 0.62 0.55 0.52 0.49 0.47 5.00%

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