[TGUAN] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

25-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -1.31%

YoY- 5.46%

Quarter Report

TGIB_Quarterly results_Q2 2017.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	960,227	887,591	848,630	788,104	741,264	692,873	746,443	4.28%
YoY %	8.18%	4.59%	7.68%	6.32%	6.98%	-7.18%	-	-
Horiz. %	128.64%	118.91%	113.69%	105.58%	99.31%	92.82%	100.00%	-
PBT	93,433	64,564	38,515	69,666	64,659	12,182	36,804	16.78%
YoY %	44.71%	67.63%	-44.71%	7.74%	430.77%	-66.90%	-	-
Horiz. %	253.87%	175.43%	104.65%	189.29%	175.68%	33.10%	100.00%	-
Tax	-15,608	-10,354	-3,466	-10,656	-8,052	594	-1,739	44.11%
YoY %	-50.74%	-198.73%	67.47%	-32.34%	-1,455.56%	134.16%	-	-
Horiz. %	897.53%	595.40%	199.31%	612.77%	463.02%	-34.16%	100.00%	-
NP	77,825	54,210	35,049	59,010	56,607	12,776	35,065	14.19%
YoY %	43.56%	54.67%	-40.60%	4.25%	343.07%	-63.56%	-	-
Horiz. %	221.94%	154.60%	99.95%	168.29%	161.43%	36.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,116	54,849	34,721	57,340	54,369	12,477	34,066	13.56%
YoY %	33.30%	57.97%	-39.45%	5.46%	335.75%	-63.37%	-	-
Horiz. %	214.63%	161.01%	101.92%	168.32%	159.60%	36.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.71%	16.04%	9.00%	15.30%	12.45%	-4.88%	4.73%	-
YoY %	4.18%	78.22%	-41.18%	22.89%	355.12%	-203.17%	-	-
Horiz. %	353.28%	339.11%	190.27%	323.47%	263.21%	-103.17%	100.00%	-
Total Cost	882,402	833,381	813,581	729,094	684,657	680,097	711,378	3.65%
YoY %	5.88%	2.43%	11.59%	6.49%	0.67%	-4.40%	-	-
Horiz. %	124.04%	117.15%	114.37%	102.49%	96.24%	95.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	618,130	493,764	481,430	479,362	409,252	359,784	303,961	12.54%
YoY %	25.19%	2.56%	0.43%	17.13%	13.75%	18.37%	-	-
Horiz. %	203.36%	162.44%	158.39%	157.71%	134.64%	118.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	21,786	10,902	10,200	6,441	15,780	4,210	11,571	11.11%
YoY %	99.83%	6.88%	58.36%	-59.18%	274.82%	-63.62%	-	-
Horiz. %	188.28%	94.22%	88.15%	55.67%	136.38%	36.38%	100.00%	-
Div Payout %	29.80%	19.88%	29.38%	11.23%	29.03%	33.74%	33.97%	-
YoY %	49.90%	-32.33%	161.62%	-61.32%	-13.96%	-0.68%	-	-
Horiz. %	87.72%	58.52%	86.49%	33.06%	85.46%	99.32%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	618,130	493,764	481,430	479,362	409,252	359,784	303,961	12.54%
YoY %	25.19%	2.56%	0.43%	17.13%	13.75%	18.37%	-	-
Horiz. %	203.36%	162.44%	158.39%	157.71%	134.64%	118.37%	100.00%	-
NOSH	186,596	159,543	136,382	125,487	105,206	105,200	105,176	10.01%
YoY %	16.96%	16.98%	8.68%	19.28%	0.01%	0.02%	-	-
Horiz. %	177.41%	151.69%	129.67%	119.31%	100.03%	100.02%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	8.10%	6.11%	4.13%	7.49%	7.64%	1.84%	4.70%	-
YoY %	32.57%	47.94%	-44.86%	-1.96%	315.22%	-60.85%	-	-
Horiz. %	172.34%	130.00%	87.87%	159.36%	162.55%	39.15%	100.00%	-
ROE	11.83%	11.11%	7.21%	11.96%	13.28%	3.47%	11.21%	-
YoY %	6.48%	54.09%	-39.72%	-9.94%	282.71%	-69.05%	-	-
Horiz. %	105.53%	99.11%	64.32%	106.69%	118.47%	30.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	515.74	589.61	622.24	628.03	704.58	658.62	709.70	-5.17%
YoY %	-12.53%	-5.24%	-0.92%	-10.86%	6.98%	-7.20%	-	-
Horiz. %	72.67%	83.08%	87.68%	88.49%	99.28%	92.80%	100.00%	-
EPS	39.27	36.44	25.46	45.69	51.68	11.86	32.39	3.25%
YoY %	7.77%	43.13%	-44.28%	-11.59%	335.75%	-63.38%	-	-
Horiz. %	121.24%	112.50%	78.60%	141.06%	159.56%	36.62%	100.00%	-
DPS	11.70	7.24	7.48	5.13	15.00	4.00	11.00	1.03%
YoY %	61.60%	-3.21%	45.81%	-65.80%	275.00%	-63.64%	-	-
Horiz. %	106.36%	65.82%	68.00%	46.64%	136.36%	36.36%	100.00%	-
NAPS	3.32	3.28	3.53	3.82	3.89	3.42	2.89	2.33%
YoY %	1.22%	-7.08%	-7.59%	-1.80%	13.74%	18.34%	-	-
Horiz. %	114.88%	113.49%	122.15%	132.18%	134.60%	118.34%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 125,487
RPS	237.71	219.73	210.09	195.10	183.51	171.53	184.79	4.28%
YoY %	8.18%	4.59%	7.68%	6.32%	6.98%	-7.18%	-	-
Horiz. %	128.64%	118.91%	113.69%	105.58%	99.31%	92.82%	100.00%	-
EPS	18.10	13.58	8.60	14.20	13.46	3.09	8.43	13.56%
YoY %	33.28%	57.91%	-39.44%	5.50%	335.60%	-63.35%	-	-
Horiz. %	214.71%	161.09%	102.02%	168.45%	159.67%	36.65%	100.00%	-
DPS	5.39	2.70	2.53	1.59	3.91	1.04	2.86	11.12%
YoY %	99.63%	6.72%	59.12%	-59.34%	275.96%	-63.64%	-	-
Horiz. %	188.46%	94.41%	88.46%	55.59%	136.71%	36.36%	100.00%	-
NAPS	1.5302	1.2224	1.1918	1.1867	1.0131	0.8907	0.7525	12.54%
YoY %	25.18%	2.57%	0.43%	17.14%	13.74%	18.37%	-	-
Horiz. %	203.35%	162.45%	158.38%	157.70%	134.63%	118.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	3.81	2.52	2.43	4.20	4.22	1.91	2.38	-
P/RPS	0.74	0.43	0.39	0.67	0.60	0.29	0.34	13.82%
YoY %	72.09%	10.26%	-41.79%	11.67%	106.90%	-14.71%	-	-
Horiz. %	217.65%	126.47%	114.71%	197.06%	176.47%	85.29%	100.00%	-
P/EPS	9.70	6.92	9.54	9.19	8.17	16.10	7.35	4.72%
YoY %	40.17%	-27.46%	3.81%	12.48%	-49.25%	119.05%	-	-
Horiz. %	131.97%	94.15%	129.80%	125.03%	111.16%	219.05%	100.00%	-
EY	10.31	14.46	10.48	10.88	12.25	6.21	13.61	-4.51%
YoY %	-28.70%	37.98%	-3.68%	-11.18%	97.26%	-54.37%	-	-
Horiz. %	75.75%	106.25%	77.00%	79.94%	90.01%	45.63%	100.00%	-
DY	3.07	2.87	3.08	1.22	3.55	2.09	4.62	-6.57%
YoY %	6.97%	-6.82%	152.46%	-65.63%	69.86%	-54.76%	-	-
Horiz. %	66.45%	62.12%	66.67%	26.41%	76.84%	45.24%	100.00%	-
P/NAPS	1.15	0.77	0.69	1.10	1.08	0.56	0.82	5.79%
YoY %	49.35%	11.59%	-37.27%	1.85%	92.86%	-31.71%	-	-
Horiz. %	140.24%	93.90%	84.15%	134.15%	131.71%	68.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	28/08/19	28/08/18	25/08/17	25/08/16	19/08/15	22/08/14	-
Price	5.15	2.42	2.85	4.26	4.43	1.75	2.94	-
P/RPS	1.00	0.41	0.46	0.68	0.63	0.27	0.41	16.00%
YoY %	143.90%	-10.87%	-32.35%	7.94%	133.33%	-34.15%	-	-
Horiz. %	243.90%	100.00%	112.20%	165.85%	153.66%	65.85%	100.00%	-
P/EPS	13.11	6.64	11.19	9.32	8.57	14.76	9.08	6.30%
YoY %	97.44%	-40.66%	20.06%	8.75%	-41.94%	62.56%	-	-
Horiz. %	144.38%	73.13%	123.24%	102.64%	94.38%	162.56%	100.00%	-
EY	7.63	15.06	8.93	10.73	11.67	6.78	11.02	-5.93%
YoY %	-49.34%	68.65%	-16.78%	-8.05%	72.12%	-38.48%	-	-
Horiz. %	69.24%	136.66%	81.03%	97.37%	105.90%	61.52%	100.00%	-
DY	2.27	2.99	2.62	1.20	3.39	2.29	3.74	-7.97%
YoY %	-24.08%	14.12%	118.33%	-64.60%	48.03%	-38.77%	-	-
Horiz. %	60.70%	79.95%	70.05%	32.09%	90.64%	61.23%	100.00%	-
P/NAPS	1.55	0.74	0.81	1.12	1.14	0.51	1.02	7.21%
YoY %	109.46%	-8.64%	-27.68%	-1.75%	123.53%	-50.00%	-	-
Horiz. %	151.96%	72.55%	79.41%	109.80%	111.76%	50.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 12:10:00

ADX

10 Mins

BUY

2024-06-26 11:30:00

ADX

5 Mins

BUY

2024-06-26 11:30:00

EMA 5

30 Mins

BUY

2024-06-26 11:25:00

EMA 5

5 Mins

BUY

2024-06-26 11:25:00

MACD/RSI

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

HLIND

HONG LEONG INDUSTRIES BHD

620

NOTION

NOTION VTEC BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

600

DNEX

DAGANG NEXCHANGE BERHAD

558

SNS

SNS NETWORK TECHNOLOGY BERHAD

418

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

370

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,593,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

PPB

14.32

-0.10

67,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More