[TGUAN] QoQ TTM 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- 13.29%
YoY- 107.03%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 960,227 961,904 935,072 922,548 887,591 863,595 861,615 7.49%
PBT 93,433 83,091 75,930 75,285 64,564 59,343 53,646 44.80%
Tax -15,608 -13,144 -12,049 -12,379 -10,354 -9,800 -8,343 51.88%
NP 77,825 69,947 63,881 62,906 54,210 49,543 45,303 43.48%
-
NP to SH 73,116 66,428 61,783 62,141 54,849 49,690 45,369 37.49%
-
Tax Rate 16.71% 15.82% 15.87% 16.44% 16.04% 16.51% 15.55% -
Total Cost 882,402 891,957 871,191 859,642 833,381 814,052 816,312 5.33%
-
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 21,786 18,063 14,346 10,902 10,902 10,902 10,902 58.71%
Div Payout % 29.80% 27.19% 23.22% 17.54% 19.88% 21.94% 24.03% -
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 8.10% 7.27% 6.83% 6.82% 6.11% 5.74% 5.26% -
ROE 11.83% 11.07% 12.38% 12.64% 11.11% 9.76% 9.15% -
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 515.74 517.61 586.61 583.83 589.61 631.19 632.26 -12.70%
EPS 39.27 35.75 38.76 39.33 36.44 36.32 33.29 11.65%
DPS 11.70 9.72 9.00 6.90 7.24 8.00 8.00 28.87%
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 237.42 237.83 231.20 228.10 219.46 213.53 213.04 7.49%
EPS 18.08 16.42 15.28 15.36 13.56 12.29 11.22 37.48%
DPS 5.39 4.47 3.55 2.70 2.70 2.70 2.70 58.61%
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 0.74 0.57 0.57 0.46 0.43 0.40 0.35 64.80%
P/EPS 9.70 8.25 8.69 6.87 6.92 6.97 6.61 29.16%
EY 10.31 12.12 11.50 14.57 14.46 14.35 15.13 -22.58%
DY 3.07 3.29 2.67 2.56 2.87 3.16 3.64 -10.74%
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 1.00 0.69 0.70 0.54 0.41 0.40 0.38 90.72%
P/EPS 13.11 10.02 10.60 8.01 6.64 6.88 7.15 49.86%
EY 7.63 9.98 9.43 12.48 15.06 14.53 13.99 -33.27%
DY 2.27 2.72 2.19 2.19 2.99 3.20 3.36 -23.02%
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