[TGUAN] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -29.64%
YoY- 50.87%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 231,625 256,547 229,711 217,189 219,101 221,590 205,715 8.20%
PBT 21,748 23,180 15,579 15,423 21,103 12,459 10,358 63.74%
Tax -3,070 -4,176 -2,250 -2,553 -3,400 -2,151 -1,696 48.36%
NP 18,678 19,004 13,329 12,870 17,703 10,308 8,662 66.67%
-
NP to SH 17,856 17,337 13,774 12,816 18,214 10,045 8,615 62.34%
-
Tax Rate 14.12% 18.02% 14.44% 16.55% 16.11% 17.26% 16.37% -
Total Cost 212,947 237,543 216,382 204,319 201,398 211,282 197,053 5.29%
-
Net Worth 498,934 491,429 493,764 508,974 496,044 478,321 481,430 2.40%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 14,346 - - - 10,902 - - -
Div Payout % 80.34% - - - 59.86% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 498,934 491,429 493,764 508,974 496,044 478,321 481,430 2.40%
NOSH 184,710 177,584 159,543 136,919 136,432 136,404 136,382 22.34%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.06% 7.41% 5.80% 5.93% 8.08% 4.65% 4.21% -
ROE 3.58% 3.53% 2.79% 2.52% 3.67% 2.10% 1.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 145.31 162.36 152.59 158.74 160.78 162.61 150.84 -2.45%
EPS 11.20 10.97 9.15 9.37 13.37 7.37 6.32 46.29%
DPS 9.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.13 3.11 3.28 3.72 3.64 3.51 3.53 -7.68%
Adjusted Per Share Value based on latest NOSH - 136,919
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 57.27 63.43 56.80 53.70 54.17 54.79 50.86 8.21%
EPS 4.41 4.29 3.41 3.17 4.50 2.48 2.13 62.22%
DPS 3.55 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 1.2336 1.2151 1.2208 1.2585 1.2265 1.1827 1.1903 2.40%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.37 2.70 2.52 2.53 2.20 2.60 2.43 -
P/RPS 2.32 1.66 1.65 1.59 1.37 1.60 1.61 27.49%
P/EPS 30.08 24.61 27.54 27.01 16.46 35.27 38.47 -15.08%
EY 3.32 4.06 3.63 3.70 6.08 2.84 2.60 17.64%
DY 2.67 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 1.08 0.87 0.77 0.68 0.60 0.74 0.69 34.69%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 20/11/19 28/08/19 29/05/19 27/02/19 29/11/18 28/08/18 -
Price 4.11 3.15 2.42 2.50 2.38 2.50 2.85 -
P/RPS 2.83 1.94 1.59 1.57 1.48 1.54 1.89 30.78%
P/EPS 36.69 28.71 26.45 26.69 17.81 33.92 45.12 -12.84%
EY 2.73 3.48 3.78 3.75 5.62 2.95 2.22 14.73%
DY 2.19 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 1.31 1.01 0.74 0.67 0.65 0.71 0.81 37.66%

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