[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.28%
YoY- 87.78%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 808,890 796,752 742,868 734,809 726,382 718,680 712,090 8.87%
PBT 67,502 66,792 68,144 68,402 67,568 62,860 43,172 34.74%
Tax -12,448 -13,084 -10,716 -8,776 -10,114 -7,956 -3,493 133.49%
NP 55,054 53,708 57,428 59,626 57,454 54,904 39,679 24.42%
-
NP to SH 53,698 52,332 55,854 57,552 55,190 52,264 38,504 24.85%
-
Tax Rate 18.44% 19.59% 15.73% 12.83% 14.97% 12.66% 8.09% -
Total Cost 753,836 743,044 685,440 675,182 668,928 663,776 672,411 7.92%
-
Net Worth 479,267 442,495 389,673 417,851 409,399 394,504 389,248 14.89%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 12,881 8,420 12,629 - 9,468 -
Div Payout % - - 23.06% 14.63% 22.88% - 24.59% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 479,267 442,495 389,673 417,851 409,399 394,504 389,248 14.89%
NOSH 125,462 119,917 107,347 105,252 105,244 105,201 105,202 12.47%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.81% 6.74% 7.73% 8.11% 7.91% 7.64% 5.57% -
ROE 11.20% 11.83% 14.33% 13.77% 13.48% 13.25% 9.89% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 644.73 664.42 692.02 698.14 690.19 683.15 676.88 -3.19%
EPS 42.80 43.64 52.03 54.68 52.44 49.68 36.60 11.00%
DPS 0.00 0.00 12.00 8.00 12.00 0.00 9.00 -
NAPS 3.82 3.69 3.63 3.97 3.89 3.75 3.70 2.15%
Adjusted Per Share Value based on latest NOSH - 105,267
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 200.00 197.00 183.68 181.68 179.60 177.70 176.07 8.87%
EPS 13.28 12.94 13.81 14.23 13.65 12.92 9.52 24.87%
DPS 0.00 0.00 3.19 2.08 3.12 0.00 2.34 -
NAPS 1.185 1.0941 0.9635 1.0331 1.0123 0.9754 0.9624 14.89%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.20 4.57 4.23 4.10 4.22 3.19 3.15 -
P/RPS 0.65 0.69 0.61 0.59 0.61 0.47 0.47 24.15%
P/EPS 9.81 10.47 8.13 7.50 8.05 6.42 8.61 9.09%
EY 10.19 9.55 12.30 13.34 12.43 15.57 11.62 -8.38%
DY 0.00 0.00 2.84 1.95 2.84 0.00 2.86 -
P/NAPS 1.10 1.24 1.17 1.03 1.08 0.85 0.85 18.77%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 26/05/16 25/02/16 -
Price 4.26 4.38 4.76 4.26 4.43 3.16 2.98 -
P/RPS 0.66 0.66 0.69 0.61 0.64 0.46 0.44 31.06%
P/EPS 9.95 10.04 9.15 7.79 8.45 6.36 8.14 14.33%
EY 10.05 9.96 10.93 12.84 11.84 15.72 12.28 -12.51%
DY 0.00 0.00 2.52 1.88 2.71 0.00 3.02 -
P/NAPS 1.12 1.19 1.31 1.07 1.14 0.84 0.81 24.13%

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