[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2018 [#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- 5.81%
YoY- -34.72%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 893,800 868,756 861,615 856,685 841,848 860,836 832,151 4.89%
PBT 62,004 61,692 53,646 43,390 40,168 38,904 52,182 12.21%
Tax -9,606 -10,212 -8,343 -6,590 -5,584 -4,384 -6,898 24.77%
NP 52,398 51,480 45,303 36,800 34,584 34,520 45,284 10.24%
-
NP to SH 53,396 51,264 45,369 36,206 34,220 33,980 44,460 13.02%
-
Tax Rate 15.49% 16.55% 15.55% 15.19% 13.90% 11.27% 13.22% -
Total Cost 841,402 817,276 816,312 819,885 807,264 826,316 786,867 4.58%
-
Net Worth 493,764 508,974 496,044 478,321 481,430 476,703 442,425 7.61%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 10,902 - - - 10,200 -
Div Payout % - - 24.03% - - - 22.94% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 493,764 508,974 496,044 478,321 481,430 476,703 442,425 7.61%
NOSH 159,543 136,919 136,432 136,404 136,382 136,292 135,262 11.66%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.86% 5.93% 5.26% 4.30% 4.11% 4.01% 5.44% -
ROE 10.81% 10.07% 9.15% 7.57% 7.11% 7.13% 10.05% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 593.74 634.96 632.26 628.65 617.27 632.03 652.67 -6.13%
EPS 35.48 37.48 33.29 26.57 25.10 24.96 34.87 1.16%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 3.28 3.72 3.64 3.51 3.53 3.50 3.47 -3.69%
Adjusted Per Share Value based on latest NOSH - 136,404
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 221.27 215.07 213.30 212.08 208.41 213.11 206.01 4.89%
EPS 13.22 12.69 11.23 8.96 8.47 8.41 11.01 13.00%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 2.53 -
NAPS 1.2224 1.26 1.228 1.1841 1.1918 1.1801 1.0953 7.61%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.52 2.53 2.20 2.60 2.43 2.71 4.23 -
P/RPS 0.42 0.40 0.35 0.41 0.39 0.43 0.65 -25.31%
P/EPS 7.10 6.75 6.61 9.79 9.68 10.86 12.13 -30.09%
EY 14.08 14.81 15.13 10.22 10.33 9.21 8.24 43.06%
DY 0.00 0.00 3.64 0.00 0.00 0.00 1.89 -
P/NAPS 0.77 0.68 0.60 0.74 0.69 0.77 1.22 -26.48%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 29/11/18 28/08/18 24/05/18 27/02/18 -
Price 2.42 2.50 2.38 2.50 2.85 2.60 3.62 -
P/RPS 0.41 0.39 0.38 0.40 0.46 0.41 0.55 -17.82%
P/EPS 6.82 6.67 7.15 9.41 11.36 10.42 10.38 -24.48%
EY 14.66 14.99 13.99 10.63 8.80 9.60 9.63 32.43%
DY 0.00 0.00 3.36 0.00 0.00 0.00 2.21 -
P/NAPS 0.74 0.67 0.65 0.71 0.81 0.74 1.04 -20.34%

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