[TGUAN] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 50.82%
YoY- -32.61%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 853,003 817,405 746,831 683,347 750,195 713,851 596,783 6.13%
PBT 33,501 69,621 69,435 20,526 27,708 36,035 27,117 3.58%
Tax -3,269 -11,479 -8,516 -1,267 1,193 -4,586 -133 70.47%
NP 30,232 58,142 60,919 19,259 28,901 31,449 26,984 1.91%
-
NP to SH 30,016 56,521 58,682 18,818 27,923 30,312 26,524 2.08%
-
Tax Rate 9.76% 16.49% 12.26% 6.17% -4.31% 12.73% 0.49% -
Total Cost 822,771 759,263 685,912 664,088 721,294 682,402 569,799 6.31%
-
Net Worth 478,321 447,972 417,910 377,654 302,056 281,973 252,700 11.21%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,200 6,441 15,780 4,210 11,571 7,363 6,314 8.31%
Div Payout % 33.98% 11.40% 26.89% 22.37% 41.44% 24.29% 23.81% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 478,321 447,972 417,910 377,654 302,056 281,973 252,700 11.21%
NOSH 136,404 127,264 105,267 105,196 105,246 105,214 105,292 4.40%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.54% 7.11% 8.16% 2.82% 3.85% 4.41% 4.52% -
ROE 6.28% 12.62% 14.04% 4.98% 9.24% 10.75% 10.50% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 625.95 642.29 709.46 649.59 712.80 678.47 566.79 1.66%
EPS 22.03 44.41 55.75 17.89 26.53 28.81 25.19 -2.20%
DPS 7.48 5.06 15.00 4.00 11.00 7.00 6.00 3.74%
NAPS 3.51 3.52 3.97 3.59 2.87 2.68 2.40 6.53%
Adjusted Per Share Value based on latest NOSH - 105,196
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 211.17 202.36 184.89 169.17 185.72 176.72 147.74 6.13%
EPS 7.43 13.99 14.53 4.66 6.91 7.50 6.57 2.07%
DPS 2.53 1.59 3.91 1.04 2.86 1.82 1.56 8.38%
NAPS 1.1841 1.109 1.0346 0.9349 0.7478 0.6981 0.6256 11.21%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.60 4.03 4.10 1.82 2.20 1.53 1.28 -
P/RPS 0.42 0.63 0.58 0.28 0.31 0.23 0.23 10.55%
P/EPS 11.80 9.07 7.35 10.17 8.29 5.31 5.08 15.07%
EY 8.47 11.02 13.60 9.83 12.06 18.83 19.68 -13.10%
DY 2.88 1.26 3.66 2.20 5.00 4.58 4.69 -7.80%
P/NAPS 0.74 1.14 1.03 0.51 0.77 0.57 0.53 5.71%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 23/11/17 25/11/16 19/11/15 20/11/14 26/11/13 22/11/12 -
Price 2.50 4.13 4.26 2.25 2.24 1.66 1.33 -
P/RPS 0.40 0.64 0.60 0.35 0.31 0.24 0.23 9.65%
P/EPS 11.35 9.30 7.64 12.58 8.44 5.76 5.28 13.59%
EY 8.81 10.75 13.09 7.95 11.84 17.36 18.94 -11.97%
DY 2.99 1.23 3.52 1.78 4.91 4.22 4.51 -6.61%
P/NAPS 0.71 1.17 1.07 0.63 0.78 0.62 0.55 4.34%

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