[TGUAN] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 4.16%
YoY- 56.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 976,084 935,072 937,929 893,800 868,756 861,615 856,685 9.07%
PBT 90,336 75,930 72,242 62,004 61,692 53,646 43,390 62.97%
Tax -14,592 -12,049 -11,972 -9,606 -10,212 -8,343 -6,590 69.80%
NP 75,744 63,881 60,270 52,398 51,480 45,303 36,800 61.73%
-
NP to SH 69,844 61,891 58,713 53,396 51,264 45,369 36,206 54.90%
-
Tax Rate 16.15% 15.87% 16.57% 15.49% 16.55% 15.55% 15.19% -
Total Cost 900,340 871,191 877,658 841,402 817,276 816,312 819,885 6.43%
-
Net Worth 600,253 498,934 491,429 493,764 508,974 496,044 478,321 16.32%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 14,866 14,346 - - - 10,902 - -
Div Payout % 21.29% 23.18% - - - 24.03% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 600,253 498,934 491,429 493,764 508,974 496,044 478,321 16.32%
NOSH 185,995 184,710 177,584 159,543 136,919 136,432 136,404 22.94%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.76% 6.83% 6.43% 5.86% 5.93% 5.26% 4.30% -
ROE 11.64% 12.40% 11.95% 10.81% 10.07% 9.15% 7.57% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 525.24 586.61 593.57 593.74 634.96 632.26 628.65 -11.28%
EPS 37.60 38.83 37.16 35.48 37.48 33.29 26.57 26.01%
DPS 8.00 9.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.23 3.13 3.11 3.28 3.72 3.64 3.51 -5.38%
Adjusted Per Share Value based on latest NOSH - 159,543
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 241.34 231.20 231.91 220.99 214.80 213.04 211.82 9.07%
EPS 17.27 15.30 14.52 13.20 12.68 11.22 8.95 54.93%
DPS 3.68 3.55 0.00 0.00 0.00 2.70 0.00 -
NAPS 1.4841 1.2336 1.2151 1.2208 1.2585 1.2265 1.1827 16.32%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.95 3.37 2.70 2.52 2.53 2.20 2.60 -
P/RPS 0.56 0.57 0.45 0.42 0.40 0.35 0.41 23.07%
P/EPS 7.85 8.68 7.27 7.10 6.75 6.61 9.79 -13.67%
EY 12.74 11.52 13.76 14.08 14.81 15.13 10.22 15.81%
DY 2.71 2.67 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.91 1.08 0.87 0.77 0.68 0.60 0.74 14.76%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 18/05/20 26/02/20 20/11/19 28/08/19 29/05/19 27/02/19 29/11/18 -
Price 3.58 4.11 3.15 2.42 2.50 2.38 2.50 -
P/RPS 0.68 0.70 0.53 0.41 0.39 0.38 0.40 42.39%
P/EPS 9.53 10.59 8.48 6.82 6.67 7.15 9.41 0.84%
EY 10.50 9.45 11.80 14.66 14.99 13.99 10.63 -0.81%
DY 2.23 2.19 0.00 0.00 0.00 3.36 0.00 -
P/NAPS 1.11 1.31 1.01 0.74 0.67 0.65 0.71 34.66%

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