[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 54.94%
YoY- -3.63%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 717,846 703,447 642,514 621,662 551,107 516,366 565,609 4.04%
PBT 75,940 54,182 32,543 51,224 51,302 25,039 23,336 21.71%
Tax -14,003 -8,979 -4,943 -8,572 -6,582 -1,559 -714 64.14%
NP 61,937 45,203 27,600 42,652 44,720 23,480 22,622 18.25%
-
NP to SH 58,264 44,035 27,155 41,599 43,164 22,986 21,653 17.91%
-
Tax Rate 18.44% 16.57% 15.19% 16.73% 12.83% 6.23% 3.06% -
Total Cost 655,909 658,244 614,914 579,010 506,387 492,886 542,987 3.19%
-
Net Worth 623,569 491,429 478,321 447,930 417,851 377,664 301,963 12.83%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 9,362 - - - 6,315 - 3,156 19.84%
Div Payout % 16.07% - - - 14.63% - 14.58% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 623,569 491,429 478,321 447,930 417,851 377,664 301,963 12.83%
NOSH 189,712 177,584 136,404 127,252 105,252 105,199 105,213 10.31%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.63% 6.43% 4.30% 6.86% 8.11% 4.55% 4.00% -
ROE 9.34% 8.96% 5.68% 9.29% 10.33% 6.09% 7.17% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 383.35 445.17 471.49 488.52 523.61 490.85 537.58 -5.47%
EPS 31.11 27.87 19.93 32.69 41.01 21.85 20.58 7.12%
DPS 5.00 0.00 0.00 0.00 6.00 0.00 3.00 8.87%
NAPS 3.33 3.11 3.51 3.52 3.97 3.59 2.87 2.50%
Adjusted Per Share Value based on latest NOSH - 127,264
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 177.49 173.93 158.86 153.71 136.26 127.67 139.85 4.04%
EPS 14.41 10.89 6.71 10.29 10.67 5.68 5.35 17.93%
DPS 2.31 0.00 0.00 0.00 1.56 0.00 0.78 19.81%
NAPS 1.5418 1.2151 1.1827 1.1075 1.0331 0.9338 0.7466 12.83%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 5.17 2.70 2.60 4.03 4.10 1.82 2.20 -
P/RPS 1.35 0.61 0.55 0.82 0.78 0.37 0.41 21.94%
P/EPS 16.62 9.69 13.05 12.33 10.00 8.33 10.69 7.62%
EY 6.02 10.32 7.66 8.11 10.00 12.01 9.35 -7.06%
DY 0.97 0.00 0.00 0.00 1.46 0.00 1.36 -5.47%
P/NAPS 1.55 0.87 0.74 1.14 1.03 0.51 0.77 12.35%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 20/11/19 29/11/18 23/11/17 25/11/16 19/11/15 20/11/14 -
Price 3.26 3.15 2.50 4.13 4.26 2.25 2.24 -
P/RPS 0.85 0.71 0.53 0.85 0.81 0.46 0.42 12.45%
P/EPS 10.48 11.30 12.55 12.63 10.39 10.30 10.88 -0.62%
EY 9.54 8.85 7.97 7.92 9.63 9.71 9.19 0.62%
DY 1.53 0.00 0.00 0.00 1.41 0.00 1.34 2.23%
P/NAPS 0.98 1.01 0.71 1.17 1.07 0.63 0.78 3.87%

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