[TGUAN] QoQ Annualized Quarter 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- -6.31%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 832,151 828,882 808,890 796,752 742,868 734,809 726,382 9.45%
PBT 52,182 68,298 67,502 66,792 68,144 68,402 67,568 -15.78%
Tax -6,898 -11,429 -12,448 -13,084 -10,716 -8,776 -10,114 -22.46%
NP 45,284 56,869 55,054 53,708 57,428 59,626 57,454 -14.63%
-
NP to SH 44,460 55,465 53,698 52,332 55,854 57,552 55,190 -13.38%
-
Tax Rate 13.22% 16.73% 18.44% 19.59% 15.73% 12.83% 14.97% -
Total Cost 786,867 772,013 753,836 743,044 685,440 675,182 668,928 11.40%
-
Net Worth 442,425 447,930 479,267 442,495 389,673 417,851 409,399 5.29%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 10,200 - - - 12,881 8,420 12,629 -13.23%
Div Payout % 22.94% - - - 23.06% 14.63% 22.88% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 442,425 447,930 479,267 442,495 389,673 417,851 409,399 5.29%
NOSH 135,262 127,252 125,462 119,917 107,347 105,252 105,244 18.15%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.44% 6.86% 6.81% 6.74% 7.73% 8.11% 7.91% -
ROE 10.05% 12.38% 11.20% 11.83% 14.33% 13.77% 13.48% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 652.67 651.37 644.73 664.42 692.02 698.14 690.19 -3.64%
EPS 34.87 43.59 42.80 43.64 52.03 54.68 52.44 -23.76%
DPS 8.00 0.00 0.00 0.00 12.00 8.00 12.00 -23.62%
NAPS 3.47 3.52 3.82 3.69 3.63 3.97 3.89 -7.31%
Adjusted Per Share Value based on latest NOSH - 119,917
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 205.75 204.94 200.00 197.00 183.68 181.68 179.60 9.45%
EPS 10.99 13.71 13.28 12.94 13.81 14.23 13.65 -13.42%
DPS 2.52 0.00 0.00 0.00 3.19 2.08 3.12 -13.23%
NAPS 1.0939 1.1075 1.185 1.0941 0.9635 1.0331 1.0123 5.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.23 4.03 4.20 4.57 4.23 4.10 4.22 -
P/RPS 0.65 0.62 0.65 0.69 0.61 0.59 0.61 4.31%
P/EPS 12.13 9.25 9.81 10.47 8.13 7.50 8.05 31.33%
EY 8.24 10.82 10.19 9.55 12.30 13.34 12.43 -23.91%
DY 1.89 0.00 0.00 0.00 2.84 1.95 2.84 -23.71%
P/NAPS 1.22 1.14 1.10 1.24 1.17 1.03 1.08 8.44%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 -
Price 3.62 4.13 4.26 4.38 4.76 4.26 4.43 -
P/RPS 0.55 0.63 0.66 0.66 0.69 0.61 0.64 -9.58%
P/EPS 10.38 9.48 9.95 10.04 9.15 7.79 8.45 14.65%
EY 9.63 10.55 10.05 9.96 10.93 12.84 11.84 -12.83%
DY 2.21 0.00 0.00 0.00 2.52 1.88 2.71 -12.68%
P/NAPS 1.04 1.17 1.12 1.19 1.31 1.07 1.14 -5.92%

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