[TGUAN] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 25.87%
YoY- 72.59%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 228,034 244,021 231,625 256,547 229,711 217,189 219,101 2.70%
PBT 25,921 22,584 21,748 23,180 15,579 15,423 21,103 14.70%
Tax -4,714 -3,648 -3,070 -4,176 -2,250 -2,553 -3,400 24.36%
NP 21,207 18,936 18,678 19,004 13,329 12,870 17,703 12.80%
-
NP to SH 20,462 17,461 17,856 17,337 13,774 12,816 18,214 8.07%
-
Tax Rate 18.19% 16.15% 14.12% 18.02% 14.44% 16.55% 16.11% -
Total Cost 206,827 225,085 212,947 237,543 216,382 204,319 201,398 1.79%
-
Net Worth 618,130 600,253 498,934 491,429 493,764 508,974 496,044 15.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 3,723 3,716 14,346 - - - 10,902 -51.17%
Div Payout % 18.20% 21.29% 80.34% - - - 59.86% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 618,130 600,253 498,934 491,429 493,764 508,974 496,044 15.81%
NOSH 186,596 185,995 184,710 177,584 159,543 136,919 136,432 23.23%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.30% 7.76% 8.06% 7.41% 5.80% 5.93% 8.08% -
ROE 3.31% 2.91% 3.58% 3.53% 2.79% 2.52% 3.67% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 122.48 131.31 145.31 162.36 152.59 158.74 160.78 -16.60%
EPS 10.99 9.40 11.20 10.97 9.15 9.37 13.37 -12.26%
DPS 2.00 2.00 9.00 0.00 0.00 0.00 8.00 -60.34%
NAPS 3.32 3.23 3.13 3.11 3.28 3.72 3.64 -5.95%
Adjusted Per Share Value based on latest NOSH - 177,584
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 56.38 60.33 57.27 63.43 56.80 53.70 54.17 2.70%
EPS 5.06 4.32 4.41 4.29 3.41 3.17 4.50 8.14%
DPS 0.92 0.92 3.55 0.00 0.00 0.00 2.70 -51.24%
NAPS 1.5283 1.4841 1.2336 1.2151 1.2208 1.2585 1.2265 15.81%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.81 2.95 3.37 2.70 2.52 2.53 2.20 -
P/RPS 3.11 2.25 2.32 1.66 1.65 1.59 1.37 72.81%
P/EPS 34.67 31.40 30.08 24.61 27.54 27.01 16.46 64.39%
EY 2.88 3.19 3.32 4.06 3.63 3.70 6.08 -39.26%
DY 0.52 0.68 2.67 0.00 0.00 0.00 3.64 -72.70%
P/NAPS 1.15 0.91 1.08 0.87 0.77 0.68 0.60 54.36%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 18/05/20 26/02/20 20/11/19 28/08/19 29/05/19 27/02/19 -
Price 5.15 3.58 4.11 3.15 2.42 2.50 2.38 -
P/RPS 4.20 2.73 2.83 1.94 1.59 1.57 1.48 100.57%
P/EPS 46.86 38.10 36.69 28.71 26.45 26.69 17.81 90.69%
EY 2.13 2.62 2.73 3.48 3.78 3.75 5.62 -47.65%
DY 0.39 0.56 2.19 0.00 0.00 0.00 3.36 -76.23%
P/NAPS 1.55 1.11 1.31 1.01 0.74 0.67 0.65 78.58%

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