[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 58.71%
YoY- -34.72%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 886,268 717,846 703,447 642,514 621,662 551,107 516,366 9.41%
PBT 94,033 75,940 54,182 32,543 51,224 51,302 25,039 24.64%
Tax -20,410 -14,003 -8,979 -4,943 -8,572 -6,582 -1,559 53.46%
NP 73,623 61,937 45,203 27,600 42,652 44,720 23,480 20.96%
-
NP to SH 69,706 58,264 44,035 27,155 41,599 43,164 22,986 20.28%
-
Tax Rate 21.71% 18.44% 16.57% 15.19% 16.73% 12.83% 6.23% -
Total Cost 812,645 655,909 658,244 614,914 579,010 506,387 492,886 8.68%
-
Net Worth 707,896 623,569 491,429 478,321 447,930 417,851 377,664 11.02%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 12,436 9,362 - - - 6,315 - -
Div Payout % 17.84% 16.07% - - - 14.63% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 707,896 623,569 491,429 478,321 447,930 417,851 377,664 11.02%
NOSH 385,579 189,712 177,584 136,404 127,252 105,252 105,199 24.14%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.31% 8.63% 6.43% 4.30% 6.86% 8.11% 4.55% -
ROE 9.85% 9.34% 8.96% 5.68% 9.29% 10.33% 6.09% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 231.62 383.35 445.17 471.49 488.52 523.61 490.85 -11.75%
EPS 18.22 31.11 27.87 19.93 32.69 41.01 21.85 -2.97%
DPS 3.25 5.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.85 3.33 3.11 3.51 3.52 3.97 3.59 -10.45%
Adjusted Per Share Value based on latest NOSH - 136,404
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 219.40 177.71 174.15 159.06 153.90 136.43 127.83 9.41%
EPS 17.26 14.42 10.90 6.72 10.30 10.69 5.69 20.29%
DPS 3.08 2.32 0.00 0.00 0.00 1.56 0.00 -
NAPS 1.7525 1.5437 1.2166 1.1841 1.1089 1.0344 0.9349 11.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.67 5.17 2.70 2.60 4.03 4.10 1.82 -
P/RPS 1.15 1.35 0.61 0.55 0.82 0.78 0.37 20.78%
P/EPS 14.66 16.62 9.69 13.05 12.33 10.00 8.33 9.86%
EY 6.82 6.02 10.32 7.66 8.11 10.00 12.01 -8.99%
DY 1.22 0.97 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 1.44 1.55 0.87 0.74 1.14 1.03 0.51 18.86%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 18/11/20 20/11/19 29/11/18 23/11/17 25/11/16 19/11/15 -
Price 2.73 3.26 3.15 2.50 4.13 4.26 2.25 -
P/RPS 1.18 0.85 0.71 0.53 0.85 0.81 0.46 16.98%
P/EPS 14.99 10.48 11.30 12.55 12.63 10.39 10.30 6.44%
EY 6.67 9.54 8.85 7.97 7.92 9.63 9.71 -6.06%
DY 1.19 1.53 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 1.48 0.98 1.01 0.71 1.17 1.07 0.63 15.28%

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