[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.29%
YoY- -3.63%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 841,848 860,836 832,151 828,882 808,890 796,752 742,868 8.72%
PBT 40,168 38,904 52,182 68,298 67,502 66,792 68,144 -29.76%
Tax -5,584 -4,384 -6,898 -11,429 -12,448 -13,084 -10,716 -35.32%
NP 34,584 34,520 45,284 56,869 55,054 53,708 57,428 -28.75%
-
NP to SH 34,220 33,980 44,460 55,465 53,698 52,332 55,854 -27.92%
-
Tax Rate 13.90% 11.27% 13.22% 16.73% 18.44% 19.59% 15.73% -
Total Cost 807,264 826,316 786,867 772,013 753,836 743,044 685,440 11.55%
-
Net Worth 481,430 476,703 442,425 447,930 479,267 442,495 389,673 15.18%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 10,200 - - - 12,881 -
Div Payout % - - 22.94% - - - 23.06% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 481,430 476,703 442,425 447,930 479,267 442,495 389,673 15.18%
NOSH 136,382 136,292 135,262 127,252 125,462 119,917 107,347 17.35%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.11% 4.01% 5.44% 6.86% 6.81% 6.74% 7.73% -
ROE 7.11% 7.13% 10.05% 12.38% 11.20% 11.83% 14.33% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 617.27 632.03 652.67 651.37 644.73 664.42 692.02 -7.35%
EPS 25.10 24.96 34.87 43.59 42.80 43.64 52.03 -38.57%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 12.00 -
NAPS 3.53 3.50 3.47 3.52 3.82 3.69 3.63 -1.85%
Adjusted Per Share Value based on latest NOSH - 127,264
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 208.41 213.11 206.01 205.20 200.25 197.24 183.90 8.72%
EPS 8.47 8.41 11.01 13.73 13.29 12.96 13.83 -27.94%
DPS 0.00 0.00 2.53 0.00 0.00 0.00 3.19 -
NAPS 1.1918 1.1801 1.0953 1.1089 1.1865 1.0954 0.9647 15.17%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.43 2.71 4.23 4.03 4.20 4.57 4.23 -
P/RPS 0.39 0.43 0.65 0.62 0.65 0.69 0.61 -25.84%
P/EPS 9.68 10.86 12.13 9.25 9.81 10.47 8.13 12.37%
EY 10.33 9.21 8.24 10.82 10.19 9.55 12.30 -11.01%
DY 0.00 0.00 1.89 0.00 0.00 0.00 2.84 -
P/NAPS 0.69 0.77 1.22 1.14 1.10 1.24 1.17 -29.74%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 27/02/18 23/11/17 25/08/17 30/05/17 27/02/17 -
Price 2.85 2.60 3.62 4.13 4.26 4.38 4.76 -
P/RPS 0.46 0.41 0.55 0.63 0.66 0.66 0.69 -23.74%
P/EPS 11.36 10.42 10.38 9.48 9.95 10.04 9.15 15.56%
EY 8.80 9.60 9.63 10.55 10.05 9.96 10.93 -13.48%
DY 0.00 0.00 2.21 0.00 0.00 0.00 2.52 -
P/NAPS 0.81 0.74 1.04 1.17 1.12 1.19 1.31 -27.48%

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