[TGUAN] QoQ Cumulative 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- 67.07%
YoY- 2.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 703,447 446,900 217,189 861,615 642,514 420,924 215,209 120.09%
PBT 54,182 31,002 15,423 53,646 32,543 20,084 9,726 213.92%
Tax -8,979 -4,803 -2,553 -8,343 -4,943 -2,792 -1,096 305.87%
NP 45,203 26,199 12,870 45,303 27,600 17,292 8,630 201.30%
-
NP to SH 44,035 26,698 12,816 45,369 27,155 17,110 8,495 199.21%
-
Tax Rate 16.57% 15.49% 16.55% 15.55% 15.19% 13.90% 11.27% -
Total Cost 658,244 420,701 204,319 816,312 614,914 403,632 206,579 116.38%
-
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 8.96% 5.41% 2.52% 9.15% 5.68% 3.55% 1.78% -
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 445.17 296.87 158.74 632.26 471.49 308.63 158.01 99.35%
EPS 27.87 17.74 9.37 33.29 19.93 12.55 6.24 170.96%
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 174.37 110.77 53.84 213.57 159.26 104.34 53.34 120.10%
EPS 10.92 6.62 3.18 11.25 6.73 4.24 2.11 198.89%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 1.2181 1.2239 1.2616 1.2296 1.1856 1.1933 1.1816 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 0.61 0.85 1.59 0.35 0.55 0.79 1.72 -49.86%
P/EPS 9.69 14.21 27.01 6.61 13.05 19.37 43.45 -63.19%
EY 10.32 7.04 3.70 15.13 7.66 5.16 2.30 171.79%
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 0.71 0.82 1.57 0.38 0.53 0.92 1.65 -42.97%
P/EPS 11.30 13.65 26.69 7.15 12.55 22.72 41.69 -58.08%
EY 8.85 7.33 3.75 13.99 7.97 4.40 2.40 138.49%
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