[TGUAN] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 2.61%
YoY- -2.7%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 944,110 893,800 841,848 808,890 726,382 668,034 747,468 3.96%
PBT 97,010 62,004 40,168 67,502 67,568 24,594 37,876 16.95%
Tax -16,724 -9,606 -5,584 -12,448 -10,114 -996 -3,028 32.91%
NP 80,286 52,398 34,584 55,054 57,454 23,598 34,848 14.90%
-
NP to SH 75,846 53,396 34,220 53,698 55,190 23,460 33,476 14.58%
-
Tax Rate 17.24% 15.49% 13.90% 18.44% 14.97% 4.05% 7.99% -
Total Cost 863,824 841,402 807,264 753,836 668,928 644,436 712,620 3.25%
-
Net Worth 618,130 493,764 481,430 479,267 409,399 359,790 304,040 12.54%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 14,894 - - - 12,629 - 6,312 15.36%
Div Payout % 19.64% - - - 22.88% - 18.86% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 618,130 493,764 481,430 479,267 409,399 359,790 304,040 12.54%
NOSH 186,596 159,543 136,382 125,462 105,244 105,201 105,204 10.01%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.50% 5.86% 4.11% 6.81% 7.91% 3.53% 4.66% -
ROE 12.27% 10.81% 7.11% 11.20% 13.48% 6.52% 11.01% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 507.08 593.74 617.27 644.73 690.19 635.00 710.49 -5.46%
EPS 40.74 35.48 25.10 42.80 52.44 22.30 31.82 4.20%
DPS 8.00 0.00 0.00 0.00 12.00 0.00 6.00 4.90%
NAPS 3.32 3.28 3.53 3.82 3.89 3.42 2.89 2.33%
Adjusted Per Share Value based on latest NOSH - 125,487
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 233.72 221.27 208.41 200.25 179.82 165.38 185.04 3.96%
EPS 18.78 13.22 8.47 13.29 13.66 5.81 8.29 14.58%
DPS 3.69 0.00 0.00 0.00 3.13 0.00 1.56 15.41%
NAPS 1.5302 1.2224 1.1918 1.1865 1.0135 0.8907 0.7527 12.54%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.81 2.52 2.43 4.20 4.22 1.91 2.38 -
P/RPS 0.75 0.42 0.39 0.65 0.61 0.30 0.33 14.64%
P/EPS 9.35 7.10 9.68 9.81 8.05 8.57 7.48 3.78%
EY 10.69 14.08 10.33 10.19 12.43 11.68 13.37 -3.65%
DY 2.10 0.00 0.00 0.00 2.84 0.00 2.52 -2.99%
P/NAPS 1.15 0.77 0.69 1.10 1.08 0.56 0.82 5.79%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 28/08/19 28/08/18 25/08/17 25/08/16 19/08/15 22/08/14 -
Price 5.15 2.42 2.85 4.26 4.43 1.75 2.94 -
P/RPS 1.02 0.41 0.46 0.66 0.64 0.28 0.41 16.38%
P/EPS 12.64 6.82 11.36 9.95 8.45 7.85 9.24 5.35%
EY 7.91 14.66 8.80 10.05 11.84 12.74 10.82 -5.08%
DY 1.55 0.00 0.00 0.00 2.71 0.00 2.04 -4.47%
P/NAPS 1.55 0.74 0.81 1.12 1.14 0.51 1.02 7.21%

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