Highlights

[TGUAN] YoY Quarter Result on 2018-09-30 [#3]

Stock [TGUAN]: THONG GUAN INDUSTRIES BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     16.60%    YoY -     -31.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 221,590 217,217 187,916 182,349 191,875 188,123 155,350 6.09%
  YoY % 2.01% 15.59% 3.05% -4.96% 1.99% 21.10% -
  Horiz. % 142.64% 139.82% 120.96% 117.38% 123.51% 121.10% 100.00%
PBT 12,459 17,473 17,518 12,742 4,398 13,494 6,413 11.70%
  YoY % -28.70% -0.26% 37.48% 189.72% -67.41% 110.42% -
  Horiz. % 194.28% 272.46% 273.16% 198.69% 68.58% 210.42% 100.00%
Tax -2,151 -2,348 -1,525 -1,061 800 -2,132 -229 45.23%
  YoY % 8.39% -53.97% -43.73% -232.62% 137.52% -831.00% -
  Horiz. % 939.30% 1,025.33% 665.94% 463.32% -349.34% 931.00% 100.00%
NP 10,308 15,125 15,993 11,681 5,198 11,362 6,184 8.88%
  YoY % -31.85% -5.43% 36.91% 124.72% -54.25% 83.73% -
  Horiz. % 166.69% 244.58% 258.62% 188.89% 84.06% 183.73% 100.00%
NP to SH 10,045 14,750 15,569 11,256 4,915 11,058 5,949 9.12%
  YoY % -31.90% -5.26% 38.32% 129.01% -55.55% 85.88% -
  Horiz. % 168.85% 247.94% 261.71% 189.21% 82.62% 185.88% 100.00%
Tax Rate 17.26 % 13.44 % 8.71 % 8.33 % -18.19 % 15.80 % 3.57 % 30.02%
  YoY % 28.42% 54.31% 4.56% 145.79% -215.13% 342.58% -
  Horiz. % 483.47% 376.47% 243.98% 233.33% -509.52% 442.58% 100.00%
Total Cost 211,282 202,092 171,923 170,668 186,677 176,761 149,166 5.97%
  YoY % 4.55% 17.55% 0.74% -8.58% 5.61% 18.50% -
  Horiz. % 141.64% 135.48% 115.26% 114.41% 125.15% 118.50% 100.00%
Net Worth 478,321 447,972 417,910 377,654 302,056 281,973 252,700 11.22%
  YoY % 6.77% 7.19% 10.66% 25.03% 7.12% 11.58% -
  Horiz. % 189.28% 177.27% 165.38% 149.45% 119.53% 111.58% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 478,321 447,972 417,910 377,654 302,056 281,973 252,700 11.22%
  YoY % 6.77% 7.19% 10.66% 25.03% 7.12% 11.58% -
  Horiz. % 189.28% 177.27% 165.38% 149.45% 119.53% 111.58% 100.00%
NOSH 136,274 127,264 105,267 105,196 105,246 105,214 105,292 4.39%
  YoY % 7.08% 20.90% 0.07% -0.05% 0.03% -0.07% -
  Horiz. % 129.42% 120.87% 99.98% 99.91% 99.96% 99.93% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.65 % 6.96 % 8.51 % 6.41 % 2.71 % 6.04 % 3.98 % 2.63%
  YoY % -33.19% -18.21% 32.76% 136.53% -55.13% 51.76% -
  Horiz. % 116.83% 174.87% 213.82% 161.06% 68.09% 151.76% 100.00%
ROE 2.10 % 3.29 % 3.73 % 2.98 % 1.63 % 3.92 % 2.35 % -1.86%
  YoY % -36.17% -11.80% 25.17% 82.82% -58.42% 66.81% -
  Horiz. % 89.36% 140.00% 158.72% 126.81% 69.36% 166.81% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 162.61 170.68 178.51 173.34 182.31 178.80 147.54 1.63%
  YoY % -4.73% -4.39% 2.98% -4.92% 1.96% 21.19% -
  Horiz. % 110.21% 115.68% 120.99% 117.49% 123.57% 121.19% 100.00%
EPS 7.37 11.59 14.79 10.70 4.67 10.51 5.65 4.53%
  YoY % -36.41% -21.64% 38.22% 129.12% -55.57% 86.02% -
  Horiz. % 130.44% 205.13% 261.77% 189.38% 82.65% 186.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5100 3.5200 3.9700 3.5900 2.8700 2.6800 2.4000 6.54%
  YoY % -0.28% -11.34% 10.58% 25.09% 7.09% 11.67% -
  Horiz. % 146.25% 146.67% 165.42% 149.58% 119.58% 111.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 136,803
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 161.98 158.78 137.36 133.29 140.26 137.51 113.56 6.09%
  YoY % 2.02% 15.59% 3.05% -4.97% 2.00% 21.09% -
  Horiz. % 142.64% 139.82% 120.96% 117.37% 123.51% 121.09% 100.00%
EPS 7.34 10.78 11.38 8.23 3.59 8.08 4.35 9.11%
  YoY % -31.91% -5.27% 38.27% 129.25% -55.57% 85.75% -
  Horiz. % 168.74% 247.82% 261.61% 189.20% 82.53% 185.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.4964 3.2746 3.0548 2.7606 2.2080 2.0612 1.8472 11.22%
  YoY % 6.77% 7.20% 10.66% 25.03% 7.12% 11.59% -
  Horiz. % 189.28% 177.27% 165.37% 149.45% 119.53% 111.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.6000 4.0300 4.1000 1.8200 2.2000 1.5300 1.2800 -
P/RPS 1.60 2.36 2.30 1.05 1.21 0.86 0.87 10.68%
  YoY % -32.20% 2.61% 119.05% -13.22% 40.70% -1.15% -
  Horiz. % 183.91% 271.26% 264.37% 120.69% 139.08% 98.85% 100.00%
P/EPS 35.27 34.77 27.72 17.01 47.11 14.56 22.65 7.66%
  YoY % 1.44% 25.43% 62.96% -63.89% 223.56% -35.72% -
  Horiz. % 155.72% 153.51% 122.38% 75.10% 207.99% 64.28% 100.00%
EY 2.84 2.88 3.61 5.88 2.12 6.87 4.41 -7.07%
  YoY % -1.39% -20.22% -38.61% 177.36% -69.14% 55.78% -
  Horiz. % 64.40% 65.31% 81.86% 133.33% 48.07% 155.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 1.14 1.03 0.51 0.77 0.57 0.53 5.72%
  YoY % -35.09% 10.68% 101.96% -33.77% 35.09% 7.55% -
  Horiz. % 139.62% 215.09% 194.34% 96.23% 145.28% 107.55% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 23/11/17 25/11/16 19/11/15 20/11/14 26/11/13 22/11/12 -
Price 2.5000 4.1300 4.2600 2.2500 2.2400 1.6600 1.3300 -
P/RPS 1.54 2.42 2.39 1.30 1.23 0.93 0.90 9.36%
  YoY % -36.36% 1.26% 83.85% 5.69% 32.26% 3.33% -
  Horiz. % 171.11% 268.89% 265.56% 144.44% 136.67% 103.33% 100.00%
P/EPS 33.92 35.63 28.80 21.03 47.97 15.79 23.54 6.27%
  YoY % -4.80% 23.72% 36.95% -56.16% 203.80% -32.92% -
  Horiz. % 144.10% 151.36% 122.34% 89.34% 203.78% 67.08% 100.00%
EY 2.95 2.81 3.47 4.76 2.08 6.33 4.25 -5.90%
  YoY % 4.98% -19.02% -27.10% 128.85% -67.14% 48.94% -
  Horiz. % 69.41% 66.12% 81.65% 112.00% 48.94% 148.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 1.17 1.07 0.63 0.78 0.62 0.55 4.35%
  YoY % -39.32% 9.35% 69.84% -19.23% 25.81% 12.73% -
  Horiz. % 129.09% 212.73% 194.55% 114.55% 141.82% 112.73% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

171  470  519  1034 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.40-0.22 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 ARMADA 0.19-0.01 
 PERDANA 0.395-0.05 
 PUC 0.10-0.005 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 SEACERA 0.37-0.015 
Partners & Brokers