[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 101.41%
YoY- -36.27%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 589,439 472,055 446,900 420,924 404,445 363,191 334,017 9.91%
PBT 63,078 48,505 31,002 20,084 33,751 33,784 12,297 31.29%
Tax -13,167 -8,362 -4,803 -2,792 -6,224 -5,057 -498 72.51%
NP 49,911 40,143 26,199 17,292 27,527 28,727 11,799 27.14%
-
NP to SH 47,328 37,923 26,698 17,110 26,849 27,595 11,730 26.14%
-
Tax Rate 20.87% 17.24% 15.49% 13.90% 18.44% 14.97% 4.05% -
Total Cost 539,528 431,912 420,701 403,632 376,918 334,464 322,218 8.96%
-
Net Worth 694,162 618,130 493,764 481,430 479,267 409,399 359,790 11.56%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 7,628 7,447 - - - 6,314 - -
Div Payout % 16.12% 19.64% - - - 22.88% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 694,162 618,130 493,764 481,430 479,267 409,399 359,790 11.56%
NOSH 381,635 186,596 159,543 136,382 125,462 105,244 105,201 23.93%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.47% 8.50% 5.86% 4.11% 6.81% 7.91% 3.53% -
ROE 6.82% 6.14% 5.41% 3.55% 5.60% 6.74% 3.26% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 154.54 253.54 296.87 308.63 322.36 345.09 317.50 -11.29%
EPS 12.41 20.37 17.74 12.55 21.40 26.22 11.15 1.79%
DPS 2.00 4.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.82 3.32 3.28 3.53 3.82 3.89 3.42 -9.97%
Adjusted Per Share Value based on latest NOSH - 136,382
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 145.92 116.86 110.63 104.20 100.12 89.91 82.69 9.91%
EPS 11.72 9.39 6.61 4.24 6.65 6.83 2.90 26.18%
DPS 1.89 1.84 0.00 0.00 0.00 1.56 0.00 -
NAPS 1.7185 1.5302 1.2224 1.1918 1.1865 1.0135 0.8907 11.56%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.57 3.81 2.52 2.43 4.20 4.22 1.91 -
P/RPS 1.66 1.50 0.85 0.79 1.30 1.22 0.60 18.46%
P/EPS 20.71 18.71 14.21 19.37 19.63 16.09 17.13 3.21%
EY 4.83 5.35 7.04 5.16 5.10 6.21 5.84 -3.11%
DY 0.78 1.05 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 1.41 1.15 0.77 0.69 1.10 1.08 0.56 16.62%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 19/08/20 28/08/19 28/08/18 25/08/17 25/08/16 19/08/15 -
Price 2.81 5.15 2.42 2.85 4.26 4.43 1.75 -
P/RPS 1.82 2.03 0.82 0.92 1.32 1.28 0.55 22.05%
P/EPS 22.65 25.28 13.65 22.72 19.91 16.90 15.70 6.29%
EY 4.42 3.96 7.33 4.40 5.02 5.92 6.37 -5.90%
DY 0.71 0.78 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 1.54 1.55 0.74 0.81 1.12 1.14 0.51 20.20%

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