[TGUAN] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 29.4%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 935,072 861,615 832,151 742,868 712,090 740,227 720,276 4.44%
PBT 75,930 53,646 52,182 68,144 43,172 18,819 31,837 15.58%
Tax -12,049 -8,343 -6,898 -10,716 -3,493 -421 -2,997 26.08%
NP 63,881 45,303 45,284 57,428 39,679 18,398 28,840 14.16%
-
NP to SH 61,891 45,369 44,460 55,854 38,504 17,483 28,180 14.00%
-
Tax Rate 15.87% 15.55% 13.22% 15.73% 8.09% 2.24% 9.41% -
Total Cost 871,191 816,312 786,867 685,440 672,411 721,829 691,436 3.92%
-
Net Worth 498,934 496,044 442,425 389,673 389,248 341,914 289,341 9.50%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 14,346 10,902 10,200 12,881 9,468 7,364 8,417 9.28%
Div Payout % 23.18% 24.03% 22.94% 23.06% 24.59% 42.12% 29.87% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 498,934 496,044 442,425 389,673 389,248 341,914 289,341 9.50%
NOSH 184,710 136,432 135,262 107,347 105,202 105,204 105,215 9.82%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.83% 5.26% 5.44% 7.73% 5.57% 2.49% 4.00% -
ROE 12.40% 9.15% 10.05% 14.33% 9.89% 5.11% 9.74% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 586.61 632.26 652.67 692.02 676.88 703.61 684.57 -2.53%
EPS 38.83 33.29 34.87 52.03 36.60 16.62 26.79 6.37%
DPS 9.00 8.00 8.00 12.00 9.00 7.00 8.00 1.98%
NAPS 3.13 3.64 3.47 3.63 3.70 3.25 2.75 2.17%
Adjusted Per Share Value based on latest NOSH - 107,352
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 231.20 213.04 205.75 183.68 176.07 183.02 178.09 4.44%
EPS 15.30 11.22 10.99 13.81 9.52 4.32 6.97 13.99%
DPS 3.55 2.70 2.52 3.19 2.34 1.82 2.08 9.31%
NAPS 1.2336 1.2265 1.0939 0.9635 0.9624 0.8454 0.7154 9.50%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.37 2.20 4.23 4.23 3.15 1.87 2.11 -
P/RPS 0.57 0.35 0.65 0.61 0.47 0.27 0.31 10.67%
P/EPS 8.68 6.61 12.13 8.13 8.61 11.25 7.88 1.62%
EY 11.52 15.13 8.24 12.30 11.62 8.89 12.69 -1.59%
DY 2.67 3.64 1.89 2.84 2.86 3.74 3.79 -5.66%
P/NAPS 1.08 0.60 1.22 1.17 0.85 0.58 0.77 5.79%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 27/02/18 27/02/17 25/02/16 27/02/15 27/02/14 -
Price 4.11 2.38 3.62 4.76 2.98 2.22 2.42 -
P/RPS 0.70 0.38 0.55 0.69 0.44 0.32 0.35 12.24%
P/EPS 10.59 7.15 10.38 9.15 8.14 13.36 9.04 2.67%
EY 9.45 13.99 9.63 10.93 12.28 7.49 11.07 -2.60%
DY 2.19 3.36 2.21 2.52 3.02 3.15 3.31 -6.64%
P/NAPS 1.31 0.65 1.04 1.31 0.81 0.68 0.88 6.85%

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