[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 9.96%
YoY- 62.16%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 944,110 976,084 935,072 937,929 893,800 868,756 861,615 6.29%
PBT 97,010 90,336 75,930 72,242 62,004 61,692 53,646 48.48%
Tax -16,724 -14,592 -12,049 -11,972 -9,606 -10,212 -8,343 59.04%
NP 80,286 75,744 63,881 60,270 52,398 51,480 45,303 46.49%
-
NP to SH 75,846 69,844 61,891 58,713 53,396 51,264 45,369 40.90%
-
Tax Rate 17.24% 16.15% 15.87% 16.57% 15.49% 16.55% 15.55% -
Total Cost 863,824 900,340 871,191 877,658 841,402 817,276 816,312 3.84%
-
Net Worth 618,130 600,253 498,934 491,429 493,764 508,974 496,044 15.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 14,894 14,866 14,346 - - - 10,902 23.14%
Div Payout % 19.64% 21.29% 23.18% - - - 24.03% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 618,130 600,253 498,934 491,429 493,764 508,974 496,044 15.81%
NOSH 186,596 185,995 184,710 177,584 159,543 136,919 136,432 23.23%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.50% 7.76% 6.83% 6.43% 5.86% 5.93% 5.26% -
ROE 12.27% 11.64% 12.40% 11.95% 10.81% 10.07% 9.15% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 507.08 525.24 586.61 593.57 593.74 634.96 632.26 -13.68%
EPS 40.74 37.60 38.83 37.16 35.48 37.48 33.29 14.42%
DPS 8.00 8.00 9.00 0.00 0.00 0.00 8.00 0.00%
NAPS 3.32 3.23 3.13 3.11 3.28 3.72 3.64 -5.95%
Adjusted Per Share Value based on latest NOSH - 177,584
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 233.44 241.35 231.21 231.92 221.01 214.81 213.05 6.28%
EPS 18.75 17.27 15.30 14.52 13.20 12.68 11.22 40.86%
DPS 3.68 3.68 3.55 0.00 0.00 0.00 2.70 22.95%
NAPS 1.5284 1.4842 1.2337 1.2151 1.2209 1.2585 1.2265 15.81%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.81 2.95 3.37 2.70 2.52 2.53 2.20 -
P/RPS 0.75 0.56 0.57 0.45 0.42 0.40 0.35 66.28%
P/EPS 9.35 7.85 8.68 7.27 7.10 6.75 6.61 26.03%
EY 10.69 12.74 11.52 13.76 14.08 14.81 15.13 -20.68%
DY 2.10 2.71 2.67 0.00 0.00 0.00 3.64 -30.72%
P/NAPS 1.15 0.91 1.08 0.87 0.77 0.68 0.60 54.36%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 18/05/20 26/02/20 20/11/19 28/08/19 29/05/19 27/02/19 -
Price 5.15 3.58 4.11 3.15 2.42 2.50 2.38 -
P/RPS 1.02 0.68 0.70 0.53 0.41 0.39 0.38 93.25%
P/EPS 12.64 9.53 10.59 8.48 6.82 6.67 7.15 46.25%
EY 7.91 10.50 9.45 11.80 14.66 14.99 13.99 -31.64%
DY 1.55 2.23 2.19 0.00 0.00 0.00 3.36 -40.32%
P/NAPS 1.55 1.11 1.31 1.01 0.74 0.67 0.65 78.58%

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