[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -19.84%
YoY- -20.4%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 856,685 841,848 860,836 832,151 828,882 808,890 796,752 4.94%
PBT 43,390 40,168 38,904 52,182 68,298 67,502 66,792 -24.97%
Tax -6,590 -5,584 -4,384 -6,898 -11,429 -12,448 -13,084 -36.66%
NP 36,800 34,584 34,520 45,284 56,869 55,054 53,708 -22.26%
-
NP to SH 36,206 34,220 33,980 44,460 55,465 53,698 52,332 -21.75%
-
Tax Rate 15.19% 13.90% 11.27% 13.22% 16.73% 18.44% 19.59% -
Total Cost 819,885 807,264 826,316 786,867 772,013 753,836 743,044 6.77%
-
Net Worth 478,321 481,430 476,703 442,425 447,930 479,267 442,495 5.32%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 10,200 - - - -
Div Payout % - - - 22.94% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 478,321 481,430 476,703 442,425 447,930 479,267 442,495 5.32%
NOSH 136,404 136,382 136,292 135,262 127,252 125,462 119,917 8.95%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.30% 4.11% 4.01% 5.44% 6.86% 6.81% 6.74% -
ROE 7.57% 7.11% 7.13% 10.05% 12.38% 11.20% 11.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 628.65 617.27 632.03 652.67 651.37 644.73 664.42 -3.61%
EPS 26.57 25.10 24.96 34.87 43.59 42.80 43.64 -28.14%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.51 3.53 3.50 3.47 3.52 3.82 3.69 -3.27%
Adjusted Per Share Value based on latest NOSH - 135,262
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 211.82 208.15 212.84 205.75 204.94 200.00 197.00 4.94%
EPS 8.95 8.46 8.40 10.99 13.71 13.28 12.94 -21.77%
DPS 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
NAPS 1.1827 1.1903 1.1787 1.0939 1.1075 1.185 1.0941 5.32%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.60 2.43 2.71 4.23 4.03 4.20 4.57 -
P/RPS 0.41 0.39 0.43 0.65 0.62 0.65 0.69 -29.29%
P/EPS 9.79 9.68 10.86 12.13 9.25 9.81 10.47 -4.37%
EY 10.22 10.33 9.21 8.24 10.82 10.19 9.55 4.61%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.77 1.22 1.14 1.10 1.24 -29.09%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 24/05/18 27/02/18 23/11/17 25/08/17 30/05/17 -
Price 2.50 2.85 2.60 3.62 4.13 4.26 4.38 -
P/RPS 0.40 0.46 0.41 0.55 0.63 0.66 0.66 -28.36%
P/EPS 9.41 11.36 10.42 10.38 9.48 9.95 10.04 -4.22%
EY 10.63 8.80 9.60 9.63 10.55 10.05 9.96 4.43%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.74 1.04 1.17 1.12 1.19 -29.10%

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