[TGUAN] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 25.87%
YoY- 72.59%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 356,500 296,829 245,791 256,547 221,590 217,217 187,916 11.25%
PBT 34,237 30,955 27,435 23,180 12,459 17,473 17,518 11.80%
Tax -6,903 -7,243 -5,641 -4,176 -2,151 -2,348 -1,525 28.60%
NP 27,334 23,712 21,794 19,004 10,308 15,125 15,993 9.33%
-
NP to SH 27,121 22,378 19,596 17,337 10,045 14,750 15,569 9.68%
-
Tax Rate 20.16% 23.40% 20.56% 18.02% 17.26% 13.44% 8.71% -
Total Cost 329,166 273,117 223,997 237,543 211,282 202,092 171,923 11.42%
-
Net Worth 807,389 707,896 623,569 491,429 478,321 447,972 417,910 11.59%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 4,828 4,783 1,872 - - - - -
Div Payout % 17.80% 21.37% 9.56% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 807,389 707,896 623,569 491,429 478,321 447,972 417,910 11.59%
NOSH 391,771 385,579 189,712 177,584 136,404 127,264 105,267 24.47%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.67% 7.99% 8.87% 7.41% 4.65% 6.96% 8.51% -
ROE 3.36% 3.16% 3.14% 3.53% 2.10% 3.29% 3.73% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 92.28 77.57 131.26 162.36 162.61 170.68 178.51 -10.40%
EPS 7.02 5.85 10.46 10.97 7.37 11.59 14.79 -11.67%
DPS 1.25 1.25 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.85 3.33 3.11 3.51 3.52 3.97 -10.13%
Adjusted Per Share Value based on latest NOSH - 177,584
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 88.15 73.39 60.77 63.43 54.79 53.71 46.46 11.25%
EPS 6.71 5.53 4.85 4.29 2.48 3.65 3.85 9.69%
DPS 1.19 1.18 0.46 0.00 0.00 0.00 0.00 -
NAPS 1.9963 1.7503 1.5418 1.2151 1.1827 1.1076 1.0333 11.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.60 2.67 5.17 2.70 2.60 4.03 4.10 -
P/RPS 2.82 3.44 3.94 1.66 1.60 2.36 2.30 3.45%
P/EPS 37.03 45.65 49.40 24.61 35.27 34.77 27.72 4.94%
EY 2.70 2.19 2.02 4.06 2.84 2.88 3.61 -4.72%
DY 0.48 0.47 0.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.44 1.55 0.87 0.74 1.14 1.03 3.13%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 18/11/21 18/11/20 20/11/19 29/11/18 23/11/17 25/11/16 -
Price 2.52 2.73 3.26 3.15 2.50 4.13 4.26 -
P/RPS 2.73 3.52 2.48 1.94 1.54 2.42 2.39 2.24%
P/EPS 35.89 46.68 31.15 28.71 33.92 35.63 28.80 3.73%
EY 2.79 2.14 3.21 3.48 2.95 2.81 3.47 -3.56%
DY 0.50 0.46 0.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.48 0.98 1.01 0.71 1.17 1.07 2.06%

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