[TGUAN] YoY Cumulative 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- 105.22%
YoY- -2.7%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 472,055 446,900 420,924 404,445 363,191 334,017 373,734 3.96%
PBT 48,505 31,002 20,084 33,751 33,784 12,297 18,938 16.95%
Tax -8,362 -4,803 -2,792 -6,224 -5,057 -498 -1,514 32.91%
NP 40,143 26,199 17,292 27,527 28,727 11,799 17,424 14.90%
-
NP to SH 37,923 26,698 17,110 26,849 27,595 11,730 16,738 14.58%
-
Tax Rate 17.24% 15.49% 13.90% 18.44% 14.97% 4.05% 7.99% -
Total Cost 431,912 420,701 403,632 376,918 334,464 322,218 356,310 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 7,447 - - - 6,314 - 3,156 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 6.14% 5.41% 3.55% 5.60% 6.74% 3.26% 5.51% -
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 253.54 296.87 308.63 322.36 345.09 317.50 355.25 -5.46%
EPS 20.37 17.74 12.55 21.40 26.22 11.15 15.91 4.20%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 3.00 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 116.86 110.63 104.20 100.12 89.91 82.69 92.52 3.96%
EPS 9.39 6.61 4.24 6.65 6.83 2.90 4.14 14.61%
DPS 1.84 0.00 0.00 0.00 1.56 0.00 0.78 15.36%
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 1.50 0.85 0.79 1.30 1.22 0.60 0.67 14.36%
P/EPS 18.71 14.21 19.37 19.63 16.09 17.13 14.96 3.79%
EY 5.35 7.04 5.16 5.10 6.21 5.84 6.68 -3.62%
DY 1.05 0.00 0.00 0.00 1.42 0.00 1.26 -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 2.03 0.82 0.92 1.32 1.28 0.55 0.83 16.05%
P/EPS 25.28 13.65 22.72 19.91 16.90 15.70 18.48 5.35%
EY 3.96 7.33 4.40 5.02 5.92 6.37 5.41 -5.06%
DY 0.78 0.00 0.00 0.00 1.35 0.00 1.02 -4.36%
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