[TGUAN] YoY 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- -4.16%
YoY- -3.84%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 231,625 219,101 210,489 195,743 195,724 166,981 184,586 3.85%
PBT 21,748 21,103 958 18,397 18,133 -4,513 4,372 30.63%
Tax -3,070 -3,400 1,674 -2,907 -1,934 292 1,907 -
NP 18,678 17,703 2,632 15,490 16,199 -4,221 6,279 19.91%
-
NP to SH 17,856 18,214 2,861 14,922 15,518 -4,168 6,270 19.04%
-
Tax Rate 14.12% 16.11% -174.74% 15.80% 10.67% - -43.62% -
Total Cost 212,947 201,398 207,857 180,253 179,525 171,202 178,307 3.00%
-
Net Worth 498,934 496,044 442,425 391,836 389,265 342,070 289,303 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 6,441 9,468 4,210 8,416 9.29%
Div Payout % 80.34% 59.86% 356.52% 43.17% 61.02% 0.00% 134.23% -
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 498,934 496,044 442,425 391,836 389,265 342,070 289,303 9.50%
NOSH 184,710 136,432 135,262 107,352 105,206 105,252 105,201 9.83%
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 8.06% 8.08% 1.25% 7.91% 8.28% -2.53% 3.40% -
ROE 3.58% 3.67% 0.65% 3.81% 3.99% -1.22% 2.17% -
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 145.31 160.78 165.09 182.34 186.04 158.65 175.46 -3.09%
EPS 11.20 13.37 2.24 13.90 14.75 -3.96 5.96 11.08%
DPS 9.00 8.00 8.00 6.00 9.00 4.00 8.00 1.98%
NAPS 3.13 3.64 3.47 3.65 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 57.41 54.31 52.17 48.52 48.51 41.39 45.75 3.85%
EPS 4.43 4.51 0.71 3.70 3.85 -1.03 1.55 19.11%
DPS 3.56 2.70 2.53 1.60 2.35 1.04 2.09 9.27%
NAPS 1.2367 1.2296 1.0967 0.9713 0.9649 0.8479 0.7171 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 2.32 1.37 2.56 2.32 1.69 1.18 1.20 11.60%
P/EPS 30.08 16.46 188.51 30.43 21.36 -47.22 35.40 -2.67%
EY 3.32 6.08 0.53 3.29 4.68 -2.12 2.82 2.75%
DY 2.67 3.64 1.89 1.42 2.86 2.14 3.79 -5.66%
P/NAPS 1.08 0.60 1.22 1.16 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 2.83 1.48 2.19 2.61 1.60 1.40 1.38 12.70%
P/EPS 36.69 17.81 161.32 34.24 20.20 -56.06 40.60 -1.67%
EY 2.73 5.62 0.62 2.92 4.95 -1.78 2.46 1.75%
DY 2.19 3.36 2.21 1.26 3.02 1.80 3.31 -6.64%
P/NAPS 1.31 0.65 1.04 1.30 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