[TGUAN] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -13.55%
YoY- -46.89%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,129,003 949,471 922,548 853,003 817,405 746,831 683,347 8.71%
PBT 118,251 97,688 75,285 33,501 69,621 69,435 20,526 33.85%
Tax -26,052 -17,073 -12,379 -3,269 -11,479 -8,516 -1,267 65.44%
NP 92,199 80,615 62,906 30,232 58,142 60,919 19,259 29.79%
-
NP to SH 86,967 75,375 62,141 30,016 56,521 58,682 18,818 29.03%
-
Tax Rate 22.03% 17.48% 16.44% 9.76% 16.49% 12.26% 6.17% -
Total Cost 1,036,804 868,856 859,642 822,771 759,263 685,912 664,088 7.70%
-
Net Worth 707,896 623,569 491,429 478,321 447,972 417,910 377,654 11.02%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 18,064 23,659 10,902 10,200 6,441 15,780 4,210 27.44%
Div Payout % 20.77% 31.39% 17.54% 33.98% 11.40% 26.89% 22.37% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 707,896 623,569 491,429 478,321 447,972 417,910 377,654 11.02%
NOSH 385,579 189,712 177,584 136,404 127,264 105,267 105,196 24.14%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.17% 8.49% 6.82% 3.54% 7.11% 8.16% 2.82% -
ROE 12.29% 12.09% 12.64% 6.28% 12.62% 14.04% 4.98% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 295.05 507.04 583.83 625.95 642.29 709.46 649.59 -12.31%
EPS 22.73 40.25 39.33 22.03 44.41 55.75 17.89 4.06%
DPS 4.75 12.63 6.90 7.48 5.06 15.00 4.00 2.90%
NAPS 1.85 3.33 3.11 3.51 3.52 3.97 3.59 -10.45%
Adjusted Per Share Value based on latest NOSH - 136,404
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 279.50 235.05 228.39 211.17 202.36 184.89 169.17 8.72%
EPS 21.53 18.66 15.38 7.43 13.99 14.53 4.66 29.02%
DPS 4.47 5.86 2.70 2.53 1.59 3.91 1.04 27.48%
NAPS 1.7525 1.5437 1.2166 1.1841 1.109 1.0346 0.9349 11.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.67 5.17 2.70 2.60 4.03 4.10 1.82 -
P/RPS 0.90 1.02 0.46 0.42 0.63 0.58 0.28 21.46%
P/EPS 11.75 12.84 6.87 11.80 9.07 7.35 10.17 2.43%
EY 8.51 7.79 14.57 8.47 11.02 13.60 9.83 -2.37%
DY 1.78 2.44 2.56 2.88 1.26 3.66 2.20 -3.46%
P/NAPS 1.44 1.55 0.87 0.74 1.14 1.03 0.51 18.86%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 18/11/20 20/11/19 29/11/18 23/11/17 25/11/16 19/11/15 -
Price 2.73 3.26 3.15 2.50 4.13 4.26 2.25 -
P/RPS 0.93 0.64 0.54 0.40 0.64 0.60 0.35 17.67%
P/EPS 12.01 8.10 8.01 11.35 9.30 7.64 12.58 -0.76%
EY 8.33 12.35 12.48 8.81 10.75 13.09 7.95 0.78%
DY 1.74 3.88 2.19 2.99 1.23 3.52 1.78 -0.37%
P/NAPS 1.48 0.98 1.01 0.71 1.17 1.07 0.63 15.28%

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