[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 29.4%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 621,662 404,445 199,188 742,868 551,107 363,191 179,670 128.59%
PBT 51,224 33,751 16,698 68,144 51,302 33,784 15,715 119.68%
Tax -8,572 -6,224 -3,271 -10,716 -6,582 -5,057 -1,989 164.59%
NP 42,652 27,527 13,427 57,428 44,720 28,727 13,726 112.79%
-
NP to SH 41,599 26,849 13,083 55,854 43,164 27,595 13,066 116.26%
-
Tax Rate 16.73% 18.44% 19.59% 15.73% 12.83% 14.97% 12.66% -
Total Cost 579,010 376,918 185,761 685,440 506,387 334,464 165,944 129.87%
-
Net Worth 447,930 479,267 442,495 389,673 417,851 409,399 394,504 8.82%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 12,881 6,315 6,314 - -
Div Payout % - - - 23.06% 14.63% 22.88% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 447,930 479,267 442,495 389,673 417,851 409,399 394,504 8.82%
NOSH 127,252 125,462 119,917 107,347 105,252 105,244 105,201 13.51%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.86% 6.81% 6.74% 7.73% 8.11% 7.91% 7.64% -
ROE 9.29% 5.60% 2.96% 14.33% 10.33% 6.74% 3.31% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 488.52 322.36 166.10 692.02 523.61 345.09 170.79 101.37%
EPS 32.69 21.40 10.91 52.03 41.01 26.22 12.42 90.51%
DPS 0.00 0.00 0.00 12.00 6.00 6.00 0.00 -
NAPS 3.52 3.82 3.69 3.63 3.97 3.89 3.75 -4.12%
Adjusted Per Share Value based on latest NOSH - 107,352
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 154.09 100.25 49.37 184.14 136.60 90.03 44.54 128.57%
EPS 10.31 6.66 3.24 13.84 10.70 6.84 3.24 116.19%
DPS 0.00 0.00 0.00 3.19 1.57 1.57 0.00 -
NAPS 1.1103 1.188 1.0968 0.9659 1.0357 1.0148 0.9779 8.82%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.03 4.20 4.57 4.23 4.10 4.22 3.19 -
P/RPS 0.82 1.30 2.75 0.61 0.78 1.22 1.87 -42.25%
P/EPS 12.33 19.63 41.89 8.13 10.00 16.09 25.68 -38.65%
EY 8.11 5.10 2.39 12.30 10.00 6.21 3.89 63.12%
DY 0.00 0.00 0.00 2.84 1.46 1.42 0.00 -
P/NAPS 1.14 1.10 1.24 1.17 1.03 1.08 0.85 21.59%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 26/05/16 -
Price 4.13 4.26 4.38 4.76 4.26 4.43 3.16 -
P/RPS 0.85 1.32 2.64 0.69 0.81 1.28 1.85 -40.42%
P/EPS 12.63 19.91 40.15 9.15 10.39 16.90 25.44 -37.27%
EY 7.92 5.02 2.49 10.93 9.63 5.92 3.93 59.47%
DY 0.00 0.00 0.00 2.52 1.41 1.35 0.00 -
P/NAPS 1.17 1.12 1.19 1.31 1.07 1.14 0.84 24.69%

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