[TGUAN] YoY TTM 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- -1.43%
YoY- -3.68%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 949,471 922,548 853,003 817,405 746,831 683,347 750,195 4.00%
PBT 97,688 75,285 33,501 69,621 69,435 20,526 27,708 23.34%
Tax -17,073 -12,379 -3,269 -11,479 -8,516 -1,267 1,193 -
NP 80,615 62,906 30,232 58,142 60,919 19,259 28,901 18.62%
-
NP to SH 75,375 62,141 30,016 56,521 58,682 18,818 27,923 17.98%
-
Tax Rate 17.48% 16.44% 9.76% 16.49% 12.26% 6.17% -4.31% -
Total Cost 868,856 859,642 822,771 759,263 685,912 664,088 721,294 3.14%
-
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 23,659 10,902 10,200 6,441 15,780 4,210 11,571 12.64%
Div Payout % 31.39% 17.54% 33.98% 11.40% 26.89% 22.37% 41.44% -
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 8.49% 6.82% 3.54% 7.11% 8.16% 2.82% 3.85% -
ROE 12.09% 12.64% 6.28% 12.62% 14.04% 4.98% 9.24% -
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 507.04 583.83 625.95 642.29 709.46 649.59 712.80 -5.51%
EPS 40.25 39.33 22.03 44.41 55.75 17.89 26.53 7.18%
DPS 12.63 6.90 7.48 5.06 15.00 4.00 11.00 2.32%
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 235.05 228.39 211.17 202.36 184.89 169.17 185.72 4.00%
EPS 18.66 15.38 7.43 13.99 14.53 4.66 6.91 17.98%
DPS 5.86 2.70 2.53 1.59 3.91 1.04 2.86 12.68%
NAPS 1.5437 1.2166 1.1841 1.109 1.0346 0.9349 0.7478 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 1.02 0.46 0.42 0.63 0.58 0.28 0.31 21.93%
P/EPS 12.84 6.87 11.80 9.07 7.35 10.17 8.29 7.55%
EY 7.79 14.57 8.47 11.02 13.60 9.83 12.06 -7.01%
DY 2.44 2.56 2.88 1.26 3.66 2.20 5.00 -11.26%
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 0.64 0.54 0.40 0.64 0.60 0.35 0.31 12.82%
P/EPS 8.10 8.01 11.35 9.30 7.64 12.58 8.44 -0.68%
EY 12.35 12.48 8.81 10.75 13.09 7.95 11.84 0.70%
DY 3.88 2.19 2.99 1.23 3.52 1.78 4.91 -3.84%
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