[TGUAN] YoY 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- 7.15%
YoY- -5.26%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 245,791 256,547 221,590 217,217 187,916 182,349 191,875 4.20%
PBT 27,435 23,180 12,459 17,473 17,518 12,742 4,398 35.63%
Tax -5,641 -4,176 -2,151 -2,348 -1,525 -1,061 800 -
NP 21,794 19,004 10,308 15,125 15,993 11,681 5,198 26.95%
-
NP to SH 19,596 17,337 10,045 14,750 15,569 11,256 4,915 25.89%
-
Tax Rate 20.56% 18.02% 17.26% 13.44% 8.71% 8.33% -18.19% -
Total Cost 223,997 237,543 211,282 202,092 171,923 170,668 186,677 3.08%
-
Net Worth 623,569 491,429 478,321 447,972 417,910 377,654 302,056 12.82%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 1,872 - - - - - - -
Div Payout % 9.56% - - - - - - -
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 623,569 491,429 478,321 447,972 417,910 377,654 302,056 12.82%
NOSH 189,712 177,584 136,404 127,264 105,267 105,196 105,246 10.30%
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 8.87% 7.41% 4.65% 6.96% 8.51% 6.41% 2.71% -
ROE 3.14% 3.53% 2.10% 3.29% 3.73% 2.98% 1.63% -
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 131.26 162.36 162.61 170.68 178.51 173.34 182.31 -5.32%
EPS 10.46 10.97 7.37 11.59 14.79 10.70 4.67 14.37%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 60.77 63.43 54.79 53.71 46.46 45.09 47.44 4.20%
EPS 4.85 4.29 2.48 3.65 3.85 2.78 1.22 25.83%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5418 1.2151 1.1827 1.1076 1.0333 0.9338 0.7468 12.82%
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 3.94 1.66 1.60 2.36 2.30 1.05 1.21 21.72%
P/EPS 49.40 24.61 35.27 34.77 27.72 17.01 47.11 0.79%
EY 2.02 4.06 2.84 2.88 3.61 5.88 2.12 -0.80%
DY 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.48 1.94 1.54 2.42 2.39 1.30 1.23 12.38%
P/EPS 31.15 28.71 33.92 35.63 28.80 21.03 47.97 -6.93%
EY 3.21 3.48 2.95 2.81 3.47 4.76 2.08 7.49%
DY 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
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