[TGUAN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.22%
YoY- 3.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 730,972 715,618 729,413 654,405 564,144 498,967 429,155 9.27%
PBT 55,119 12,653 34,383 30,005 27,675 23,584 21,462 17.00%
Tax -6,055 1,095 -2,194 -1,896 -1,152 -2,477 -3,112 11.72%
NP 49,064 13,748 32,189 28,109 26,523 21,107 18,350 17.79%
-
NP to SH 46,941 13,401 31,352 27,217 26,403 21,107 18,350 16.92%
-
Tax Rate 10.99% -8.65% 6.38% 6.32% 4.16% 10.50% 14.50% -
Total Cost 681,908 701,870 697,224 626,296 537,621 477,860 410,805 8.80%
-
Net Worth 394,504 351,383 295,694 268,459 247,307 223,144 208,458 11.20%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 9,468 7,365 8,416 7,363 6,314 5,260 4,204 14.47%
Div Payout % 20.17% 54.96% 26.84% 27.06% 23.92% 24.92% 22.91% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 394,504 351,383 295,694 268,459 247,307 223,144 208,458 11.20%
NOSH 105,201 105,204 105,229 105,278 105,237 105,257 105,281 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.71% 1.92% 4.41% 4.30% 4.70% 4.23% 4.28% -
ROE 11.90% 3.81% 10.60% 10.14% 10.68% 9.46% 8.80% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 694.83 680.22 693.16 621.60 536.07 474.05 407.62 9.28%
EPS 44.62 12.74 29.79 25.85 25.09 20.05 17.43 16.94%
DPS 9.00 7.00 8.00 7.00 6.00 5.00 4.00 14.45%
NAPS 3.75 3.34 2.81 2.55 2.35 2.12 1.98 11.22%
Adjusted Per Share Value based on latest NOSH - 105,278
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 180.73 176.94 180.35 161.80 139.49 123.37 106.11 9.27%
EPS 11.61 3.31 7.75 6.73 6.53 5.22 4.54 16.92%
DPS 2.34 1.82 2.08 1.82 1.56 1.30 1.04 14.45%
NAPS 0.9754 0.8688 0.7311 0.6638 0.6115 0.5517 0.5154 11.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.19 2.02 2.04 1.39 1.39 1.02 0.80 -
P/RPS 0.46 0.30 0.29 0.22 0.26 0.22 0.20 14.87%
P/EPS 7.15 15.86 6.85 5.38 5.54 5.09 4.59 7.65%
EY 13.99 6.31 14.60 18.60 18.05 19.66 21.79 -7.11%
DY 2.82 3.47 3.92 5.04 4.32 4.90 5.00 -9.09%
P/NAPS 0.85 0.60 0.73 0.55 0.59 0.48 0.40 13.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 28/05/14 30/05/13 24/05/12 27/05/11 27/05/10 -
Price 3.16 1.99 2.20 1.79 1.36 1.05 0.78 -
P/RPS 0.45 0.29 0.32 0.29 0.25 0.22 0.19 15.43%
P/EPS 7.08 15.62 7.38 6.92 5.42 5.24 4.48 7.91%
EY 14.12 6.40 13.54 14.44 18.45 19.10 22.35 -7.36%
DY 2.85 3.52 3.64 3.91 4.41 4.76 5.13 -9.32%
P/NAPS 0.84 0.60 0.78 0.70 0.58 0.50 0.39 13.62%

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