[TGUAN] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.84%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 712,090 732,590 720,261 631,153 543,415 488,434 403,060 9.94%
PBT 43,172 18,823 31,868 29,328 28,116 22,727 17,509 16.22%
Tax -3,493 -422 -3,084 -1,268 -786 -2,366 -3,300 0.95%
NP 39,679 18,401 28,784 28,060 27,330 20,361 14,209 18.65%
-
NP to SH 38,504 17,485 28,124 27,278 27,204 20,361 14,209 18.06%
-
Tax Rate 8.09% 2.24% 9.68% 4.32% 2.80% 10.41% 18.85% -
Total Cost 672,411 714,189 691,477 603,093 516,085 468,073 388,851 9.55%
-
Net Worth 389,265 342,070 289,303 261,945 243,118 217,777 202,878 11.46%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,468 7,365 8,416 7,363 6,314 5,260 4,204 14.48%
Div Payout % 24.59% 42.12% 29.93% 27.00% 23.21% 25.84% 29.59% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 389,265 342,070 289,303 261,945 243,118 217,777 202,878 11.46%
NOSH 105,206 105,252 105,201 105,199 105,245 105,206 105,118 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.57% 2.51% 4.00% 4.45% 5.03% 4.17% 3.53% -
ROE 9.89% 5.11% 9.72% 10.41% 11.19% 9.35% 7.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 676.85 696.03 684.65 599.96 516.33 464.26 383.43 9.92%
EPS 36.60 16.61 26.73 25.93 25.85 19.35 13.52 18.04%
DPS 9.00 7.00 8.00 7.00 6.00 5.00 4.00 14.46%
NAPS 3.70 3.25 2.75 2.49 2.31 2.07 1.93 11.45%
Adjusted Per Share Value based on latest NOSH - 105,199
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 176.07 181.13 178.09 156.05 134.36 120.77 99.66 9.94%
EPS 9.52 4.32 6.95 6.74 6.73 5.03 3.51 18.08%
DPS 2.34 1.82 2.08 1.82 1.56 1.30 1.04 14.46%
NAPS 0.9625 0.8458 0.7153 0.6477 0.6011 0.5385 0.5016 11.46%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.15 1.87 2.11 1.34 1.15 0.96 0.77 -
P/RPS 0.47 0.27 0.31 0.22 0.22 0.21 0.20 15.29%
P/EPS 8.61 11.26 7.89 5.17 4.45 4.96 5.70 7.11%
EY 11.62 8.88 12.67 19.35 22.48 20.16 17.55 -6.63%
DY 2.86 3.74 3.79 5.22 5.22 5.21 5.19 -9.45%
P/NAPS 0.85 0.58 0.77 0.54 0.50 0.46 0.40 13.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 2.98 2.22 2.42 1.30 1.34 0.92 0.81 -
P/RPS 0.44 0.32 0.35 0.22 0.26 0.20 0.21 13.11%
P/EPS 8.14 13.36 9.05 5.01 5.18 4.75 5.99 5.24%
EY 12.28 7.48 11.05 19.95 19.29 21.04 16.69 -4.98%
DY 3.02 3.15 3.31 5.38 4.48 5.43 4.94 -7.87%
P/NAPS 0.81 0.68 0.88 0.52 0.58 0.44 0.42 11.56%

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