[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 12.99%
YoY- 50.87%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 935,072 937,929 893,800 868,756 861,615 856,685 841,848 7.23%
PBT 75,930 72,242 62,004 61,692 53,646 43,390 40,168 52.70%
Tax -12,049 -11,972 -9,606 -10,212 -8,343 -6,590 -5,584 66.74%
NP 63,881 60,270 52,398 51,480 45,303 36,800 34,584 50.37%
-
NP to SH 61,891 58,713 53,396 51,264 45,369 36,206 34,220 48.28%
-
Tax Rate 15.87% 16.57% 15.49% 16.55% 15.55% 15.19% 13.90% -
Total Cost 871,191 877,658 841,402 817,276 816,312 819,885 807,264 5.19%
-
Net Worth 498,934 491,429 493,764 508,974 496,044 478,321 481,430 2.40%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 14,346 - - - 10,902 - - -
Div Payout % 23.18% - - - 24.03% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 498,934 491,429 493,764 508,974 496,044 478,321 481,430 2.40%
NOSH 184,710 177,584 159,543 136,919 136,432 136,404 136,382 22.34%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.83% 6.43% 5.86% 5.93% 5.26% 4.30% 4.11% -
ROE 12.40% 11.95% 10.81% 10.07% 9.15% 7.57% 7.11% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 586.61 593.57 593.74 634.96 632.26 628.65 617.27 -3.33%
EPS 38.83 37.16 35.48 37.48 33.29 26.57 25.10 33.65%
DPS 9.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.13 3.11 3.28 3.72 3.64 3.51 3.53 -7.68%
Adjusted Per Share Value based on latest NOSH - 136,919
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 231.20 231.91 220.99 214.80 213.04 211.82 208.15 7.23%
EPS 15.30 14.52 13.20 12.68 11.22 8.95 8.46 48.27%
DPS 3.55 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 1.2336 1.2151 1.2208 1.2585 1.2265 1.1827 1.1903 2.40%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.37 2.70 2.52 2.53 2.20 2.60 2.43 -
P/RPS 0.57 0.45 0.42 0.40 0.35 0.41 0.39 28.69%
P/EPS 8.68 7.27 7.10 6.75 6.61 9.79 9.68 -6.99%
EY 11.52 13.76 14.08 14.81 15.13 10.22 10.33 7.51%
DY 2.67 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 1.08 0.87 0.77 0.68 0.60 0.74 0.69 34.69%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 20/11/19 28/08/19 29/05/19 27/02/19 29/11/18 28/08/18 -
Price 4.11 3.15 2.42 2.50 2.38 2.50 2.85 -
P/RPS 0.70 0.53 0.41 0.39 0.38 0.40 0.46 32.19%
P/EPS 10.59 8.48 6.82 6.67 7.15 9.41 11.36 -4.55%
EY 9.45 11.80 14.66 14.99 13.99 10.63 8.80 4.85%
DY 2.19 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 1.31 1.01 0.74 0.67 0.65 0.71 0.81 37.66%

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