[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -80.89%
YoY- -35.07%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 861,615 642,514 420,924 215,209 832,151 621,662 404,445 65.33%
PBT 53,646 32,543 20,084 9,726 52,182 51,224 33,751 36.08%
Tax -8,343 -4,943 -2,792 -1,096 -6,898 -8,572 -6,224 21.50%
NP 45,303 27,600 17,292 8,630 45,284 42,652 27,527 39.26%
-
NP to SH 45,369 27,155 17,110 8,495 44,460 41,599 26,849 41.73%
-
Tax Rate 15.55% 15.19% 13.90% 11.27% 13.22% 16.73% 18.44% -
Total Cost 816,312 614,914 403,632 206,579 786,867 579,010 376,918 67.15%
-
Net Worth 496,044 478,321 481,430 476,703 442,425 447,930 479,267 2.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,902 - - - 10,200 - - -
Div Payout % 24.03% - - - 22.94% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 496,044 478,321 481,430 476,703 442,425 447,930 479,267 2.31%
NOSH 136,432 136,404 136,382 136,292 135,262 127,252 125,462 5.73%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.26% 4.30% 4.11% 4.01% 5.44% 6.86% 6.81% -
ROE 9.15% 5.68% 3.55% 1.78% 10.05% 9.29% 5.60% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 632.26 471.49 308.63 158.01 652.67 488.52 322.36 56.49%
EPS 33.29 19.93 12.55 6.24 34.87 32.69 21.40 34.14%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.64 3.51 3.53 3.50 3.47 3.52 3.82 -3.15%
Adjusted Per Share Value based on latest NOSH - 136,292
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 213.57 159.26 104.34 53.34 206.27 154.09 100.25 65.33%
EPS 11.25 6.73 4.24 2.11 11.02 10.31 6.66 41.70%
DPS 2.70 0.00 0.00 0.00 2.53 0.00 0.00 -
NAPS 1.2296 1.1856 1.1933 1.1816 1.0967 1.1103 1.188 2.31%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.20 2.60 2.43 2.71 4.23 4.03 4.20 -
P/RPS 0.35 0.55 0.79 1.72 0.65 0.82 1.30 -58.20%
P/EPS 6.61 13.05 19.37 43.45 12.13 12.33 19.63 -51.50%
EY 15.13 7.66 5.16 2.30 8.24 8.11 5.10 106.05%
DY 3.64 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.60 0.74 0.69 0.77 1.22 1.14 1.10 -33.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 28/08/18 24/05/18 27/02/18 23/11/17 25/08/17 -
Price 2.38 2.50 2.85 2.60 3.62 4.13 4.26 -
P/RPS 0.38 0.53 0.92 1.65 0.55 0.85 1.32 -56.30%
P/EPS 7.15 12.55 22.72 41.69 10.38 12.63 19.91 -49.38%
EY 13.99 7.97 4.40 2.40 9.63 7.92 5.02 97.66%
DY 3.36 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.65 0.71 0.81 0.74 1.04 1.17 1.12 -30.35%

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