[TGUAN] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -10.32%
YoY- -31.38%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 998,699 961,904 863,595 848,172 766,368 730,972 715,618 5.70%
PBT 106,200 83,091 59,343 45,210 70,682 55,119 12,653 42.51%
Tax -21,577 -13,144 -9,800 -4,723 -10,771 -6,055 1,095 -
NP 84,623 69,947 49,543 40,487 59,911 49,064 13,748 35.33%
-
NP to SH 79,085 66,428 49,690 39,872 58,103 46,941 13,401 34.39%
-
Tax Rate 20.32% 15.82% 16.51% 10.45% 15.24% 10.99% -8.65% -
Total Cost 914,076 891,957 814,052 807,685 706,457 681,908 701,870 4.49%
-
Net Worth 666,863 600,253 508,974 476,703 442,495 394,504 351,383 11.25%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 15,063 18,063 10,902 10,200 12,753 9,468 7,365 12.65%
Div Payout % 19.05% 27.19% 21.94% 25.58% 21.95% 20.17% 54.96% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 666,863 600,253 508,974 476,703 442,495 394,504 351,383 11.25%
NOSH 381,095 185,995 136,919 136,292 119,917 105,201 105,204 23.90%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.47% 7.27% 5.74% 4.77% 7.82% 6.71% 1.92% -
ROE 11.86% 11.07% 9.76% 8.36% 13.13% 11.90% 3.81% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 262.08 517.61 631.19 622.74 639.08 694.83 680.22 -14.68%
EPS 20.75 35.75 36.32 29.27 48.45 44.62 12.74 8.46%
DPS 3.95 9.72 8.00 7.49 10.64 9.00 7.00 -9.08%
NAPS 1.75 3.23 3.72 3.50 3.69 3.75 3.34 -10.20%
Adjusted Per Share Value based on latest NOSH - 136,292
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 247.24 238.13 213.79 209.97 189.72 180.96 177.16 5.70%
EPS 19.58 16.44 12.30 9.87 14.38 11.62 3.32 34.37%
DPS 3.73 4.47 2.70 2.53 3.16 2.34 1.82 12.69%
NAPS 1.6509 1.486 1.26 1.1801 1.0954 0.9766 0.8699 11.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.22 2.95 2.53 2.71 4.57 3.19 2.02 -
P/RPS 0.85 0.57 0.40 0.44 0.72 0.46 0.30 18.93%
P/EPS 10.70 8.25 6.97 9.26 9.43 7.15 15.86 -6.34%
EY 9.35 12.12 14.35 10.80 10.60 13.99 6.31 6.76%
DY 1.78 3.29 3.16 2.76 2.33 2.82 3.47 -10.52%
P/NAPS 1.27 0.91 0.68 0.77 1.24 0.85 0.60 13.29%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 18/05/20 29/05/19 24/05/18 30/05/17 26/05/16 27/05/15 -
Price 2.80 3.58 2.50 2.60 4.38 3.16 1.99 -
P/RPS 1.07 0.69 0.40 0.42 0.69 0.45 0.29 24.28%
P/EPS 13.49 10.02 6.88 8.88 9.04 7.08 15.62 -2.41%
EY 7.41 9.98 14.53 11.26 11.06 14.12 6.40 2.46%
DY 1.41 2.72 3.20 2.88 2.43 2.85 3.52 -14.13%
P/NAPS 1.60 1.11 0.67 0.74 1.19 0.84 0.60 17.74%

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