[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 40.55%
YoY- 36.42%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 717,846 472,055 244,021 935,072 703,447 446,900 217,189 121.40%
PBT 75,940 48,505 22,584 75,930 54,182 31,002 15,423 188.58%
Tax -14,003 -8,362 -3,648 -12,049 -8,979 -4,803 -2,553 210.05%
NP 61,937 40,143 18,936 63,881 45,203 26,199 12,870 184.23%
-
NP to SH 58,264 37,923 17,461 61,891 44,035 26,698 12,816 173.67%
-
Tax Rate 18.44% 17.24% 16.15% 15.87% 16.57% 15.49% 16.55% -
Total Cost 655,909 431,912 225,085 871,191 658,244 420,701 204,319 117.15%
-
Net Worth 623,569 618,130 600,253 498,934 491,429 493,764 508,974 14.45%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 9,362 7,447 3,716 14,346 - - - -
Div Payout % 16.07% 19.64% 21.29% 23.18% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 623,569 618,130 600,253 498,934 491,429 493,764 508,974 14.45%
NOSH 189,712 186,596 185,995 184,710 177,584 159,543 136,919 24.21%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.63% 8.50% 7.76% 6.83% 6.43% 5.86% 5.93% -
ROE 9.34% 6.14% 2.91% 12.40% 8.96% 5.41% 2.52% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 383.35 253.54 131.31 586.61 445.17 296.87 158.74 79.71%
EPS 31.11 20.37 9.40 38.83 27.87 17.74 9.37 122.07%
DPS 5.00 4.00 2.00 9.00 0.00 0.00 0.00 -
NAPS 3.33 3.32 3.23 3.13 3.11 3.28 3.72 -7.09%
Adjusted Per Share Value based on latest NOSH - 184,710
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 177.71 116.86 60.41 231.49 174.15 110.63 53.77 121.39%
EPS 14.42 9.39 4.32 15.32 10.90 6.61 3.17 173.78%
DPS 2.32 1.84 0.92 3.55 0.00 0.00 0.00 -
NAPS 1.5437 1.5302 1.486 1.2352 1.2166 1.2224 1.26 14.45%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.17 3.81 2.95 3.37 2.70 2.52 2.53 -
P/RPS 1.35 1.50 2.25 0.57 0.61 0.85 1.59 -10.30%
P/EPS 16.62 18.71 31.40 8.68 9.69 14.21 27.01 -27.59%
EY 6.02 5.35 3.19 11.52 10.32 7.04 3.70 38.21%
DY 0.97 1.05 0.68 2.67 0.00 0.00 0.00 -
P/NAPS 1.55 1.15 0.91 1.08 0.87 0.77 0.68 72.94%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 18/05/20 26/02/20 20/11/19 28/08/19 29/05/19 -
Price 3.26 5.15 3.58 4.11 3.15 2.42 2.50 -
P/RPS 0.85 2.03 2.73 0.70 0.71 0.82 1.57 -33.49%
P/EPS 10.48 25.28 38.10 10.59 11.30 13.65 26.69 -46.28%
EY 9.54 3.96 2.62 9.45 8.85 7.33 3.75 86.03%
DY 1.53 0.78 0.56 2.19 0.00 0.00 0.00 -
P/NAPS 0.98 1.55 1.11 1.31 1.01 0.74 0.67 28.76%

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