[TGUAN] QoQ Cumulative 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- 108.32%
YoY- 56.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 244,021 935,072 703,447 446,900 217,189 861,615 642,514 -47.52%
PBT 22,584 75,930 54,182 31,002 15,423 53,646 32,543 -21.59%
Tax -3,648 -12,049 -8,979 -4,803 -2,553 -8,343 -4,943 -18.31%
NP 18,936 63,881 45,203 26,199 12,870 45,303 27,600 -22.19%
-
NP to SH 17,461 61,891 44,035 26,698 12,816 45,369 27,155 -25.48%
-
Tax Rate 16.15% 15.87% 16.57% 15.49% 16.55% 15.55% 15.19% -
Total Cost 225,085 871,191 658,244 420,701 204,319 816,312 614,914 -48.79%
-
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 3,716 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 2.91% 12.40% 8.96% 5.41% 2.52% 9.15% 5.68% -
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 131.31 586.61 445.17 296.87 158.74 632.26 471.49 -57.32%
EPS 9.40 38.83 27.87 17.74 9.37 33.29 19.93 -39.38%
DPS 2.00 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 60.33 231.20 173.93 110.50 53.70 213.04 158.86 -47.52%
EPS 4.32 15.30 10.89 6.60 3.17 11.22 6.71 -25.41%
DPS 0.92 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 2.25 0.57 0.61 0.85 1.59 0.35 0.55 155.56%
P/EPS 31.40 8.68 9.69 14.21 27.01 6.61 13.05 79.46%
EY 3.19 11.52 10.32 7.04 3.70 15.13 7.66 -44.20%
DY 0.68 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 2.73 0.70 0.71 0.82 1.57 0.38 0.53 197.96%
P/EPS 38.10 10.59 11.30 13.65 26.69 7.15 12.55 109.52%
EY 2.62 9.45 8.85 7.33 3.75 13.99 7.97 -52.33%
DY 0.56 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