[TGUAN] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -23.36%
YoY- -57.26%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 848,172 766,368 730,972 715,618 729,413 654,405 564,144 7.02%
PBT 45,210 70,682 55,119 12,653 34,383 30,005 27,675 8.51%
Tax -4,723 -10,771 -6,055 1,095 -2,194 -1,896 -1,152 26.49%
NP 40,487 59,911 49,064 13,748 32,189 28,109 26,523 7.30%
-
NP to SH 39,872 58,103 46,941 13,401 31,352 27,217 26,403 7.10%
-
Tax Rate 10.45% 15.24% 10.99% -8.65% 6.38% 6.32% 4.16% -
Total Cost 807,685 706,457 681,908 701,870 697,224 626,296 537,621 7.01%
-
Net Worth 476,703 442,495 394,504 351,383 295,694 268,459 247,307 11.55%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 10,200 12,753 9,468 7,365 8,416 7,363 6,314 8.31%
Div Payout % 25.58% 21.95% 20.17% 54.96% 26.84% 27.06% 23.92% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 476,703 442,495 394,504 351,383 295,694 268,459 247,307 11.55%
NOSH 136,292 119,917 105,201 105,204 105,229 105,278 105,237 4.40%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.77% 7.82% 6.71% 1.92% 4.41% 4.30% 4.70% -
ROE 8.36% 13.13% 11.90% 3.81% 10.60% 10.14% 10.68% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 622.74 639.08 694.83 680.22 693.16 621.60 536.07 2.52%
EPS 29.27 48.45 44.62 12.74 29.79 25.85 25.09 2.60%
DPS 7.49 10.64 9.00 7.00 8.00 7.00 6.00 3.76%
NAPS 3.50 3.69 3.75 3.34 2.81 2.55 2.35 6.86%
Adjusted Per Share Value based on latest NOSH - 105,204
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 209.71 189.49 180.73 176.94 180.35 161.80 139.49 7.02%
EPS 9.86 14.37 11.61 3.31 7.75 6.73 6.53 7.10%
DPS 2.52 3.15 2.34 1.82 2.08 1.82 1.56 8.31%
NAPS 1.1787 1.0941 0.9754 0.8688 0.7311 0.6638 0.6115 11.55%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.71 4.57 3.19 2.02 2.04 1.39 1.39 -
P/RPS 0.44 0.72 0.46 0.30 0.29 0.22 0.26 9.15%
P/EPS 9.26 9.43 7.15 15.86 6.85 5.38 5.54 8.93%
EY 10.80 10.60 13.99 6.31 14.60 18.60 18.05 -8.20%
DY 2.76 2.33 2.82 3.47 3.92 5.04 4.32 -7.19%
P/NAPS 0.77 1.24 0.85 0.60 0.73 0.55 0.59 4.53%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 30/05/17 26/05/16 27/05/15 28/05/14 30/05/13 24/05/12 -
Price 2.60 4.38 3.16 1.99 2.20 1.79 1.36 -
P/RPS 0.42 0.69 0.45 0.29 0.32 0.29 0.25 9.02%
P/EPS 8.88 9.04 7.08 15.62 7.38 6.92 5.42 8.57%
EY 11.26 11.06 14.12 6.40 13.54 14.44 18.45 -7.89%
DY 2.88 2.43 2.85 3.52 3.64 3.91 4.41 -6.85%
P/NAPS 0.74 1.19 0.84 0.60 0.78 0.70 0.58 4.14%

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