[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 56.42%
YoY- 87.78%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 404,445 199,188 742,868 551,107 363,191 179,670 712,090 -31.44%
PBT 33,751 16,698 68,144 51,302 33,784 15,715 43,172 -15.14%
Tax -6,224 -3,271 -10,716 -6,582 -5,057 -1,989 -3,493 47.02%
NP 27,527 13,427 57,428 44,720 28,727 13,726 39,679 -21.65%
-
NP to SH 26,849 13,083 55,854 43,164 27,595 13,066 38,504 -21.38%
-
Tax Rate 18.44% 19.59% 15.73% 12.83% 14.97% 12.66% 8.09% -
Total Cost 376,918 185,761 685,440 506,387 334,464 165,944 672,411 -32.03%
-
Net Worth 479,267 442,495 389,673 417,851 409,399 394,504 389,248 14.89%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 12,881 6,315 6,314 - 9,468 -
Div Payout % - - 23.06% 14.63% 22.88% - 24.59% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 479,267 442,495 389,673 417,851 409,399 394,504 389,248 14.89%
NOSH 125,462 119,917 107,347 105,252 105,244 105,201 105,202 12.47%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.81% 6.74% 7.73% 8.11% 7.91% 7.64% 5.57% -
ROE 5.60% 2.96% 14.33% 10.33% 6.74% 3.31% 9.89% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 322.36 166.10 692.02 523.61 345.09 170.79 676.88 -39.04%
EPS 21.40 10.91 52.03 41.01 26.22 12.42 36.60 -30.09%
DPS 0.00 0.00 12.00 6.00 6.00 0.00 9.00 -
NAPS 3.82 3.69 3.63 3.97 3.89 3.75 3.70 2.15%
Adjusted Per Share Value based on latest NOSH - 105,267
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 100.00 49.25 183.68 136.26 89.80 44.42 176.07 -31.44%
EPS 6.64 3.23 13.81 10.67 6.82 3.23 9.52 -21.36%
DPS 0.00 0.00 3.19 1.56 1.56 0.00 2.34 -
NAPS 1.185 1.0941 0.9635 1.0331 1.0123 0.9754 0.9624 14.89%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.20 4.57 4.23 4.10 4.22 3.19 3.15 -
P/RPS 1.30 2.75 0.61 0.78 1.22 1.87 0.47 97.16%
P/EPS 19.63 41.89 8.13 10.00 16.09 25.68 8.61 73.31%
EY 5.10 2.39 12.30 10.00 6.21 3.89 11.62 -42.27%
DY 0.00 0.00 2.84 1.46 1.42 0.00 2.86 -
P/NAPS 1.10 1.24 1.17 1.03 1.08 0.85 0.85 18.77%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 26/05/16 25/02/16 -
Price 4.26 4.38 4.76 4.26 4.43 3.16 2.98 -
P/RPS 1.32 2.64 0.69 0.81 1.28 1.85 0.44 108.14%
P/EPS 19.91 40.15 9.15 10.39 16.90 25.44 8.14 81.63%
EY 5.02 2.49 10.93 9.63 5.92 3.93 12.28 -44.94%
DY 0.00 0.00 2.52 1.41 1.35 0.00 3.02 -
P/NAPS 1.12 1.19 1.31 1.07 1.14 0.84 0.81 24.13%

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