[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 25.31%
YoY- 2.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 937,929 893,800 868,756 861,615 856,685 841,848 860,836 5.87%
PBT 72,242 62,004 61,692 53,646 43,390 40,168 38,904 51.01%
Tax -11,972 -9,606 -10,212 -8,343 -6,590 -5,584 -4,384 95.25%
NP 60,270 52,398 51,480 45,303 36,800 34,584 34,520 44.94%
-
NP to SH 58,713 53,396 51,264 45,369 36,206 34,220 33,980 43.94%
-
Tax Rate 16.57% 15.49% 16.55% 15.55% 15.19% 13.90% 11.27% -
Total Cost 877,658 841,402 817,276 816,312 819,885 807,264 826,316 4.09%
-
Net Worth 491,429 493,764 508,974 496,044 478,321 481,430 476,703 2.04%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 10,902 - - - -
Div Payout % - - - 24.03% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 491,429 493,764 508,974 496,044 478,321 481,430 476,703 2.04%
NOSH 177,584 159,543 136,919 136,432 136,404 136,382 136,292 19.27%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.43% 5.86% 5.93% 5.26% 4.30% 4.11% 4.01% -
ROE 11.95% 10.81% 10.07% 9.15% 7.57% 7.11% 7.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 593.57 593.74 634.96 632.26 628.65 617.27 632.03 -4.09%
EPS 37.16 35.48 37.48 33.29 26.57 25.10 24.96 30.35%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.11 3.28 3.72 3.64 3.51 3.53 3.50 -7.56%
Adjusted Per Share Value based on latest NOSH - 136,432
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 231.91 220.99 214.80 213.04 211.82 208.15 212.84 5.88%
EPS 14.52 13.20 12.68 11.22 8.95 8.46 8.40 43.98%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 1.2151 1.2208 1.2585 1.2265 1.1827 1.1903 1.1787 2.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.70 2.52 2.53 2.20 2.60 2.43 2.71 -
P/RPS 0.45 0.42 0.40 0.35 0.41 0.39 0.43 3.07%
P/EPS 7.27 7.10 6.75 6.61 9.79 9.68 10.86 -23.45%
EY 13.76 14.08 14.81 15.13 10.22 10.33 9.21 30.65%
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.68 0.60 0.74 0.69 0.77 8.47%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 28/08/19 29/05/19 27/02/19 29/11/18 28/08/18 24/05/18 -
Price 3.15 2.42 2.50 2.38 2.50 2.85 2.60 -
P/RPS 0.53 0.41 0.39 0.38 0.40 0.46 0.41 18.64%
P/EPS 8.48 6.82 6.67 7.15 9.41 11.36 10.42 -12.82%
EY 11.80 14.66 14.99 13.99 10.63 8.80 9.60 14.73%
DY 0.00 0.00 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 1.01 0.74 0.67 0.65 0.71 0.81 0.74 23.02%

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