[TGUAN] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 0.03%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 961,904 863,595 848,172 766,368 730,972 715,618 729,413 4.71%
PBT 83,091 59,343 45,210 70,682 55,119 12,653 34,383 15.82%
Tax -13,144 -9,800 -4,723 -10,771 -6,055 1,095 -2,194 34.72%
NP 69,947 49,543 40,487 59,911 49,064 13,748 32,189 13.79%
-
NP to SH 66,428 49,690 39,872 58,103 46,941 13,401 31,352 13.31%
-
Tax Rate 15.82% 16.51% 10.45% 15.24% 10.99% -8.65% 6.38% -
Total Cost 891,957 814,052 807,685 706,457 681,908 701,870 697,224 4.18%
-
Net Worth 600,253 508,974 476,703 442,495 394,504 351,383 295,694 12.51%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 18,063 10,902 10,200 12,753 9,468 7,365 8,416 13.56%
Div Payout % 27.19% 21.94% 25.58% 21.95% 20.17% 54.96% 26.84% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 600,253 508,974 476,703 442,495 394,504 351,383 295,694 12.51%
NOSH 185,995 136,919 136,292 119,917 105,201 105,204 105,229 9.94%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.27% 5.74% 4.77% 7.82% 6.71% 1.92% 4.41% -
ROE 11.07% 9.76% 8.36% 13.13% 11.90% 3.81% 10.60% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 517.61 631.19 622.74 639.08 694.83 680.22 693.16 -4.74%
EPS 35.75 36.32 29.27 48.45 44.62 12.74 29.79 3.08%
DPS 9.72 8.00 7.49 10.64 9.00 7.00 8.00 3.29%
NAPS 3.23 3.72 3.50 3.69 3.75 3.34 2.81 2.34%
Adjusted Per Share Value based on latest NOSH - 119,917
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 238.43 214.06 210.24 189.96 181.19 177.38 180.80 4.71%
EPS 16.47 12.32 9.88 14.40 11.64 3.32 7.77 13.32%
DPS 4.48 2.70 2.53 3.16 2.35 1.83 2.09 13.53%
NAPS 1.4879 1.2616 1.1816 1.0968 0.9779 0.871 0.7329 12.51%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.95 2.53 2.71 4.57 3.19 2.02 2.04 -
P/RPS 0.57 0.40 0.44 0.72 0.46 0.30 0.29 11.90%
P/EPS 8.25 6.97 9.26 9.43 7.15 15.86 6.85 3.14%
EY 12.12 14.35 10.80 10.60 13.99 6.31 14.60 -3.05%
DY 3.29 3.16 2.76 2.33 2.82 3.47 3.92 -2.87%
P/NAPS 0.91 0.68 0.77 1.24 0.85 0.60 0.73 3.73%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 18/05/20 29/05/19 24/05/18 30/05/17 26/05/16 27/05/15 28/05/14 -
Price 3.58 2.50 2.60 4.38 3.16 1.99 2.20 -
P/RPS 0.69 0.40 0.42 0.69 0.45 0.29 0.32 13.64%
P/EPS 10.02 6.88 8.88 9.04 7.08 15.62 7.38 5.22%
EY 9.98 14.53 11.26 11.06 14.12 6.40 13.54 -4.95%
DY 2.72 3.20 2.88 2.43 2.85 3.52 3.64 -4.73%
P/NAPS 1.11 0.67 0.74 1.19 0.84 0.60 0.78 6.05%

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