[TGUAN] QoQ Cumulative 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- 58.71%
YoY- -34.72%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 446,900 217,189 861,615 642,514 420,924 215,209 832,151 -34.00%
PBT 31,002 15,423 53,646 32,543 20,084 9,726 52,182 -29.39%
Tax -4,803 -2,553 -8,343 -4,943 -2,792 -1,096 -6,898 -21.49%
NP 26,199 12,870 45,303 27,600 17,292 8,630 45,284 -30.63%
-
NP to SH 26,698 12,816 45,369 27,155 17,110 8,495 44,460 -28.88%
-
Tax Rate 15.49% 16.55% 15.55% 15.19% 13.90% 11.27% 13.22% -
Total Cost 420,701 204,319 816,312 614,914 403,632 206,579 786,867 -34.20%
-
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 5.41% 2.52% 9.15% 5.68% 3.55% 1.78% 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 296.87 158.74 632.26 471.49 308.63 158.01 652.67 -40.94%
EPS 17.74 9.37 33.29 19.93 12.55 6.24 34.87 -36.35%
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 110.63 53.77 213.30 159.06 104.20 53.28 206.01 -34.00%
EPS 6.61 3.17 11.23 6.72 4.24 2.10 11.01 -28.89%
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 0.85 1.59 0.35 0.55 0.79 1.72 0.65 19.64%
P/EPS 14.21 27.01 6.61 13.05 19.37 43.45 12.13 11.15%
EY 7.04 3.70 15.13 7.66 5.16 2.30 8.24 -9.98%
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 0.82 1.57 0.38 0.53 0.92 1.65 0.55 30.60%
P/EPS 13.65 26.69 7.15 12.55 22.72 41.69 10.38 20.09%
EY 7.33 3.75 13.99 7.97 4.40 2.40 9.63 -16.67%
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