[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 111.2%
YoY- 135.25%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 446,900 420,924 404,445 363,191 334,017 373,734 347,552 4.27%
PBT 31,002 20,084 33,751 33,784 12,297 18,938 14,002 14.15%
Tax -4,803 -2,792 -6,224 -5,057 -498 -1,514 -2,859 9.02%
NP 26,199 17,292 27,527 28,727 11,799 17,424 11,143 15.30%
-
NP to SH 26,698 17,110 26,849 27,595 11,730 16,738 10,796 16.28%
-
Tax Rate 15.49% 13.90% 18.44% 14.97% 4.05% 7.99% 20.42% -
Total Cost 420,701 403,632 376,918 334,464 322,218 356,310 336,409 3.79%
-
Net Worth 493,764 481,430 479,267 409,399 359,790 304,040 275,687 10.19%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 6,314 - 3,156 - -
Div Payout % - - - 22.88% - 18.86% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 493,764 481,430 479,267 409,399 359,790 304,040 275,687 10.19%
NOSH 159,543 136,382 125,462 105,244 105,201 105,204 105,224 7.17%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.86% 4.11% 6.81% 7.91% 3.53% 4.66% 3.21% -
ROE 5.41% 3.55% 5.60% 6.74% 3.26% 5.51% 3.92% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 296.87 308.63 322.36 345.09 317.50 355.25 330.30 -1.76%
EPS 17.74 12.55 21.40 26.22 11.15 15.91 10.26 9.55%
DPS 0.00 0.00 0.00 6.00 0.00 3.00 0.00 -
NAPS 3.28 3.53 3.82 3.89 3.42 2.89 2.62 3.81%
Adjusted Per Share Value based on latest NOSH - 105,206
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 110.50 104.07 100.00 89.80 82.59 92.41 85.93 4.27%
EPS 6.60 4.23 6.64 6.82 2.90 4.14 2.67 16.27%
DPS 0.00 0.00 0.00 1.56 0.00 0.78 0.00 -
NAPS 1.2208 1.1903 1.185 1.0123 0.8896 0.7517 0.6816 10.19%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.52 2.43 4.20 4.22 1.91 2.38 1.64 -
P/RPS 0.85 0.79 1.30 1.22 0.60 0.67 0.50 9.24%
P/EPS 14.21 19.37 19.63 16.09 17.13 14.96 15.98 -1.93%
EY 7.04 5.16 5.10 6.21 5.84 6.68 6.26 1.97%
DY 0.00 0.00 0.00 1.42 0.00 1.26 0.00 -
P/NAPS 0.77 0.69 1.10 1.08 0.56 0.82 0.63 3.39%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 25/08/17 25/08/16 19/08/15 22/08/14 23/08/13 -
Price 2.42 2.85 4.26 4.43 1.75 2.94 1.59 -
P/RPS 0.82 0.92 1.32 1.28 0.55 0.83 0.48 9.33%
P/EPS 13.65 22.72 19.91 16.90 15.70 18.48 15.50 -2.09%
EY 7.33 4.40 5.02 5.92 6.37 5.41 6.45 2.15%
DY 0.00 0.00 0.00 1.35 0.00 1.02 0.00 -
P/NAPS 0.74 0.81 1.12 1.14 0.51 1.02 0.61 3.27%

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