[TGUAN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.22%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 746,850 712,090 732,590 720,261 631,153 543,415 488,434 7.32%
PBT 69,699 43,172 18,823 31,868 29,328 28,116 22,727 20.51%
Tax -9,489 -3,493 -422 -3,084 -1,268 -786 -2,366 26.02%
NP 60,210 39,679 18,401 28,784 28,060 27,330 20,361 19.78%
-
NP to SH 58,086 38,504 17,485 28,124 27,278 27,204 20,361 19.07%
-
Tax Rate 13.61% 8.09% 2.24% 9.68% 4.32% 2.80% 10.41% -
Total Cost 686,640 672,411 714,189 691,477 603,093 516,085 468,073 6.58%
-
Net Worth 391,836 389,265 342,070 289,303 261,945 243,118 217,777 10.27%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 12,753 9,468 7,365 8,416 7,363 6,314 5,260 15.88%
Div Payout % 21.96% 24.59% 42.12% 29.93% 27.00% 23.21% 25.84% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 391,836 389,265 342,070 289,303 261,945 243,118 217,777 10.27%
NOSH 107,352 105,206 105,252 105,201 105,199 105,245 105,206 0.33%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.06% 5.57% 2.51% 4.00% 4.45% 5.03% 4.17% -
ROE 14.82% 9.89% 5.11% 9.72% 10.41% 11.19% 9.35% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 695.70 676.85 696.03 684.65 599.96 516.33 464.26 6.96%
EPS 54.11 36.60 16.61 26.73 25.93 25.85 19.35 18.67%
DPS 11.88 9.00 7.00 8.00 7.00 6.00 5.00 15.50%
NAPS 3.65 3.70 3.25 2.75 2.49 2.31 2.07 9.90%
Adjusted Per Share Value based on latest NOSH - 105,201
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 184.66 176.07 181.13 178.09 156.05 134.36 120.77 7.32%
EPS 14.36 9.52 4.32 6.95 6.74 6.73 5.03 19.08%
DPS 3.15 2.34 1.82 2.08 1.82 1.56 1.30 15.87%
NAPS 0.9688 0.9625 0.8458 0.7153 0.6477 0.6011 0.5385 10.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.23 3.15 1.87 2.11 1.34 1.15 0.96 -
P/RPS 0.61 0.47 0.27 0.31 0.22 0.22 0.21 19.43%
P/EPS 7.82 8.61 11.26 7.89 5.17 4.45 4.96 7.87%
EY 12.79 11.62 8.88 12.67 19.35 22.48 20.16 -7.29%
DY 2.81 2.86 3.74 3.79 5.22 5.22 5.21 -9.76%
P/NAPS 1.16 0.85 0.58 0.77 0.54 0.50 0.46 16.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 29/02/12 25/02/11 -
Price 4.76 2.98 2.22 2.42 1.30 1.34 0.92 -
P/RPS 0.68 0.44 0.32 0.35 0.22 0.26 0.20 22.60%
P/EPS 8.80 8.14 13.36 9.05 5.01 5.18 4.75 10.81%
EY 11.37 12.28 7.48 11.05 19.95 19.29 21.04 -9.74%
DY 2.50 3.02 3.15 3.31 5.38 4.48 5.43 -12.11%
P/NAPS 1.30 0.81 0.68 0.88 0.52 0.58 0.44 19.76%

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