[TGUAN] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.15%
YoY- -5.26%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 205,715 215,209 210,489 217,217 205,257 199,188 195,743 3.37%
PBT 10,358 9,726 958 17,473 17,053 16,698 18,397 -31.88%
Tax -1,696 -1,096 1,674 -2,348 -2,953 -3,271 -2,907 -30.24%
NP 8,662 8,630 2,632 15,125 14,100 13,427 15,490 -32.19%
-
NP to SH 8,615 8,495 2,861 14,750 13,766 13,083 14,922 -30.73%
-
Tax Rate 16.37% 11.27% -174.74% 13.44% 17.32% 19.59% 15.80% -
Total Cost 197,053 206,579 207,857 202,092 191,157 185,761 180,253 6.13%
-
Net Worth 481,430 476,703 442,425 447,972 479,362 442,495 391,836 14.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 10,200 - - - 6,441 -
Div Payout % - - 356.52% - - - 43.17% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 481,430 476,703 442,425 447,972 479,362 442,495 391,836 14.75%
NOSH 136,382 136,292 135,262 127,264 125,487 119,917 107,352 17.35%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.21% 4.01% 1.25% 6.96% 6.87% 6.74% 7.91% -
ROE 1.79% 1.78% 0.65% 3.29% 2.87% 2.96% 3.81% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 150.84 158.01 165.09 170.68 163.57 166.10 182.34 -11.90%
EPS 6.32 6.24 2.24 11.59 10.97 10.91 13.90 -40.95%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 3.53 3.50 3.47 3.52 3.82 3.69 3.65 -2.20%
Adjusted Per Share Value based on latest NOSH - 127,264
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.86 53.21 52.04 53.71 50.75 49.25 48.40 3.36%
EPS 2.13 2.10 0.71 3.65 3.40 3.23 3.69 -30.74%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 1.59 -
NAPS 1.1903 1.1787 1.0939 1.1076 1.1852 1.0941 0.9688 14.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.43 2.71 4.23 4.03 4.20 4.57 4.23 -
P/RPS 1.61 1.72 2.56 2.36 2.57 2.75 2.32 -21.66%
P/EPS 38.47 43.45 188.51 34.77 38.29 41.89 30.43 16.96%
EY 2.60 2.30 0.53 2.88 2.61 2.39 3.29 -14.55%
DY 0.00 0.00 1.89 0.00 0.00 0.00 1.42 -
P/NAPS 0.69 0.77 1.22 1.14 1.10 1.24 1.16 -29.33%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 27/02/18 23/11/17 25/08/17 30/05/17 27/02/17 -
Price 2.85 2.60 3.62 4.13 4.26 4.38 4.76 -
P/RPS 1.89 1.65 2.19 2.42 2.60 2.64 2.61 -19.40%
P/EPS 45.12 41.69 161.32 35.63 38.83 40.15 34.24 20.25%
EY 2.22 2.40 0.62 2.81 2.58 2.49 2.92 -16.74%
DY 0.00 0.00 2.21 0.00 0.00 0.00 1.26 -
P/NAPS 0.81 0.74 1.04 1.17 1.12 1.19 1.30 -27.11%

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