[TGUAN] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 104.61%
YoY- 120.21%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 861,615 832,151 746,850 712,090 732,590 720,261 631,153 5.32%
PBT 53,646 52,182 69,699 43,172 18,823 31,868 29,328 10.58%
Tax -8,343 -6,898 -9,489 -3,493 -422 -3,084 -1,268 36.86%
NP 45,303 45,284 60,210 39,679 18,401 28,784 28,060 8.30%
-
NP to SH 45,369 44,460 58,086 38,504 17,485 28,124 27,278 8.84%
-
Tax Rate 15.55% 13.22% 13.61% 8.09% 2.24% 9.68% 4.32% -
Total Cost 816,312 786,867 686,640 672,411 714,189 691,477 603,093 5.17%
-
Net Worth 496,044 442,425 391,836 389,265 342,070 289,303 261,945 11.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,902 10,200 12,753 9,468 7,365 8,416 7,363 6.75%
Div Payout % 24.03% 22.94% 21.96% 24.59% 42.12% 29.93% 27.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 496,044 442,425 391,836 389,265 342,070 289,303 261,945 11.22%
NOSH 136,432 135,262 107,352 105,206 105,252 105,201 105,199 4.42%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.26% 5.44% 8.06% 5.57% 2.51% 4.00% 4.45% -
ROE 9.15% 10.05% 14.82% 9.89% 5.11% 9.72% 10.41% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 632.26 652.67 695.70 676.85 696.03 684.65 599.96 0.87%
EPS 33.29 34.87 54.11 36.60 16.61 26.73 25.93 4.25%
DPS 8.00 8.00 11.88 9.00 7.00 8.00 7.00 2.24%
NAPS 3.64 3.47 3.65 3.70 3.25 2.75 2.49 6.52%
Adjusted Per Share Value based on latest NOSH - 105,206
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 213.04 205.75 184.66 176.07 181.13 178.09 156.05 5.32%
EPS 11.22 10.99 14.36 9.52 4.32 6.95 6.74 8.86%
DPS 2.70 2.52 3.15 2.34 1.82 2.08 1.82 6.79%
NAPS 1.2265 1.0939 0.9688 0.9625 0.8458 0.7153 0.6477 11.22%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.20 4.23 4.23 3.15 1.87 2.11 1.34 -
P/RPS 0.35 0.65 0.61 0.47 0.27 0.31 0.22 8.04%
P/EPS 6.61 12.13 7.82 8.61 11.26 7.89 5.17 4.17%
EY 15.13 8.24 12.79 11.62 8.88 12.67 19.35 -4.01%
DY 3.64 1.89 2.81 2.86 3.74 3.79 5.22 -5.82%
P/NAPS 0.60 1.22 1.16 0.85 0.58 0.77 0.54 1.77%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 28/02/13 -
Price 2.38 3.62 4.76 2.98 2.22 2.42 1.30 -
P/RPS 0.38 0.55 0.68 0.44 0.32 0.35 0.22 9.53%
P/EPS 7.15 10.38 8.80 8.14 13.36 9.05 5.01 6.10%
EY 13.99 9.63 11.37 12.28 7.48 11.05 19.95 -5.74%
DY 3.36 2.21 2.50 3.02 3.15 3.31 5.38 -7.54%
P/NAPS 0.65 1.04 1.30 0.81 0.68 0.88 0.52 3.78%

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