[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -76.58%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 832,151 621,662 404,445 199,188 742,868 551,107 363,191 73.53%
PBT 52,182 51,224 33,751 16,698 68,144 51,302 33,784 33.51%
Tax -6,898 -8,572 -6,224 -3,271 -10,716 -6,582 -5,057 22.92%
NP 45,284 42,652 27,527 13,427 57,428 44,720 28,727 35.33%
-
NP to SH 44,460 41,599 26,849 13,083 55,854 43,164 27,595 37.31%
-
Tax Rate 13.22% 16.73% 18.44% 19.59% 15.73% 12.83% 14.97% -
Total Cost 786,867 579,010 376,918 185,761 685,440 506,387 334,464 76.61%
-
Net Worth 442,425 447,930 479,267 442,495 389,673 417,851 409,399 5.29%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 10,200 - - - 12,881 6,315 6,314 37.55%
Div Payout % 22.94% - - - 23.06% 14.63% 22.88% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 442,425 447,930 479,267 442,495 389,673 417,851 409,399 5.29%
NOSH 135,262 127,252 125,462 119,917 107,347 105,252 105,244 18.15%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.44% 6.86% 6.81% 6.74% 7.73% 8.11% 7.91% -
ROE 10.05% 9.29% 5.60% 2.96% 14.33% 10.33% 6.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 652.67 488.52 322.36 166.10 692.02 523.61 345.09 52.75%
EPS 34.87 32.69 21.40 10.91 52.03 41.01 26.22 20.87%
DPS 8.00 0.00 0.00 0.00 12.00 6.00 6.00 21.07%
NAPS 3.47 3.52 3.82 3.69 3.63 3.97 3.89 -7.31%
Adjusted Per Share Value based on latest NOSH - 119,917
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 205.75 153.71 100.00 49.25 183.68 136.26 89.80 73.53%
EPS 10.99 10.29 6.64 3.23 13.81 10.67 6.82 37.32%
DPS 2.52 0.00 0.00 0.00 3.19 1.56 1.56 37.55%
NAPS 1.0939 1.1075 1.185 1.0941 0.9635 1.0331 1.0123 5.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.23 4.03 4.20 4.57 4.23 4.10 4.22 -
P/RPS 0.65 0.82 1.30 2.75 0.61 0.78 1.22 -34.20%
P/EPS 12.13 12.33 19.63 41.89 8.13 10.00 16.09 -17.12%
EY 8.24 8.11 5.10 2.39 12.30 10.00 6.21 20.68%
DY 1.89 0.00 0.00 0.00 2.84 1.46 1.42 20.93%
P/NAPS 1.22 1.14 1.10 1.24 1.17 1.03 1.08 8.44%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 -
Price 3.62 4.13 4.26 4.38 4.76 4.26 4.43 -
P/RPS 0.55 0.85 1.32 2.64 0.69 0.81 1.28 -42.97%
P/EPS 10.38 12.63 19.91 40.15 9.15 10.39 16.90 -27.67%
EY 9.63 7.92 5.02 2.49 10.93 9.63 5.92 38.19%
DY 2.21 0.00 0.00 0.00 2.52 1.41 1.35 38.77%
P/NAPS 1.04 1.17 1.12 1.19 1.31 1.07 1.14 -5.92%

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