[TGUAN] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 51.15%
YoY- 2.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 922,548 887,591 863,595 861,615 853,003 848,630 848,172 5.75%
PBT 75,285 64,564 59,343 53,646 33,501 38,515 45,210 40.44%
Tax -12,379 -10,354 -9,800 -8,343 -3,269 -3,466 -4,723 89.98%
NP 62,906 54,210 49,543 45,303 30,232 35,049 40,487 34.11%
-
NP to SH 62,141 54,849 49,690 45,369 30,016 34,721 39,872 34.38%
-
Tax Rate 16.44% 16.04% 16.51% 15.55% 9.76% 9.00% 10.45% -
Total Cost 859,642 833,381 814,052 816,312 822,771 813,581 807,685 4.23%
-
Net Worth 491,429 493,764 508,974 496,044 478,321 481,430 476,703 2.04%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 10,902 10,902 10,902 10,902 10,200 10,200 10,200 4.53%
Div Payout % 17.54% 19.88% 21.94% 24.03% 33.98% 29.38% 25.58% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 491,429 493,764 508,974 496,044 478,321 481,430 476,703 2.04%
NOSH 177,584 159,543 136,919 136,432 136,404 136,382 136,292 19.27%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.82% 6.11% 5.74% 5.26% 3.54% 4.13% 4.77% -
ROE 12.64% 11.11% 9.76% 9.15% 6.28% 7.21% 8.36% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 583.83 589.61 631.19 632.26 625.95 622.24 622.74 -4.20%
EPS 39.33 36.44 36.32 33.29 22.03 25.46 29.27 21.74%
DPS 6.90 7.24 8.00 8.00 7.48 7.48 7.49 -5.31%
NAPS 3.11 3.28 3.72 3.64 3.51 3.53 3.50 -7.56%
Adjusted Per Share Value based on latest NOSH - 136,432
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 228.39 219.73 213.79 213.30 211.17 210.09 209.97 5.76%
EPS 15.38 13.58 12.30 11.23 7.43 8.60 9.87 34.37%
DPS 2.70 2.70 2.70 2.70 2.53 2.53 2.53 4.42%
NAPS 1.2166 1.2224 1.26 1.228 1.1841 1.1918 1.1801 2.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.70 2.52 2.53 2.20 2.60 2.43 2.71 -
P/RPS 0.46 0.43 0.40 0.35 0.42 0.39 0.44 3.00%
P/EPS 6.87 6.92 6.97 6.61 11.80 9.54 9.26 -18.03%
EY 14.57 14.46 14.35 15.13 8.47 10.48 10.80 22.07%
DY 2.56 2.87 3.16 3.64 2.88 3.08 2.76 -4.88%
P/NAPS 0.87 0.77 0.68 0.60 0.74 0.69 0.77 8.47%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 28/08/19 29/05/19 27/02/19 29/11/18 28/08/18 24/05/18 -
Price 3.15 2.42 2.50 2.38 2.50 2.85 2.60 -
P/RPS 0.54 0.41 0.40 0.38 0.40 0.46 0.42 18.22%
P/EPS 8.01 6.64 6.88 7.15 11.35 11.19 8.88 -6.63%
EY 12.48 15.06 14.53 13.99 8.81 8.93 11.26 7.09%
DY 2.19 2.99 3.20 3.36 2.99 2.62 2.88 -16.67%
P/NAPS 1.01 0.74 0.67 0.65 0.71 0.81 0.74 23.02%

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