[TGUAN] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -80.6%
YoY- -80.83%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 242,735 231,625 219,101 210,489 195,743 195,724 166,981 6.42%
PBT 24,218 21,748 21,103 958 18,397 18,133 -4,513 -
Tax -5,642 -3,070 -3,400 1,674 -2,907 -1,934 292 -
NP 18,576 18,678 17,703 2,632 15,490 16,199 -4,221 -
-
NP to SH 17,261 17,856 18,214 2,861 14,922 15,518 -4,168 -
-
Tax Rate 23.30% 14.12% 16.11% -174.74% 15.80% 10.67% - -
Total Cost 224,159 212,947 201,398 207,857 180,253 179,525 171,202 4.58%
-
Net Worth 641,080 498,934 496,044 442,425 391,836 389,265 342,070 11.02%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 5,656 14,346 10,902 10,200 6,441 9,468 4,210 5.03%
Div Payout % 32.77% 80.34% 59.86% 356.52% 43.17% 61.02% 0.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 641,080 498,934 496,044 442,425 391,836 389,265 342,070 11.02%
NOSH 380,784 184,710 136,432 135,262 107,352 105,206 105,252 23.87%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.65% 8.06% 8.08% 1.25% 7.91% 8.28% -2.53% -
ROE 2.69% 3.58% 3.67% 0.65% 3.81% 3.99% -1.22% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 64.37 145.31 160.78 165.09 182.34 186.04 158.65 -13.94%
EPS 4.58 11.20 13.37 2.24 13.90 14.75 -3.96 -
DPS 1.50 9.00 8.00 8.00 6.00 9.00 4.00 -15.06%
NAPS 1.70 3.13 3.64 3.47 3.65 3.70 3.25 -10.22%
Adjusted Per Share Value based on latest NOSH - 135,262
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 60.02 57.27 54.17 52.04 48.40 48.39 41.29 6.42%
EPS 4.27 4.41 4.50 0.71 3.69 3.84 -1.03 -
DPS 1.40 3.55 2.70 2.52 1.59 2.34 1.04 5.07%
NAPS 1.5851 1.2336 1.2265 1.0939 0.9688 0.9625 0.8458 11.02%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.53 3.37 2.20 4.23 4.23 3.15 1.87 -
P/RPS 3.93 2.32 1.37 2.56 2.32 1.69 1.18 22.18%
P/EPS 55.27 30.08 16.46 188.51 30.43 21.36 -47.22 -
EY 1.81 3.32 6.08 0.53 3.29 4.68 -2.12 -
DY 0.59 2.67 3.64 1.89 1.42 2.86 2.14 -19.30%
P/NAPS 1.49 1.08 0.60 1.22 1.16 0.85 0.58 17.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 27/02/19 27/02/18 27/02/17 25/02/16 27/02/15 -
Price 2.27 4.11 2.38 3.62 4.76 2.98 2.22 -
P/RPS 3.53 2.83 1.48 2.19 2.61 1.60 1.40 16.64%
P/EPS 49.59 36.69 17.81 161.32 34.24 20.20 -56.06 -
EY 2.02 2.73 5.62 0.62 2.92 4.95 -1.78 -
DY 0.66 2.19 3.36 2.21 1.26 3.02 1.80 -15.38%
P/NAPS 1.34 1.31 0.65 1.04 1.30 0.81 0.68 11.95%

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