[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 54.94%
YoY- -3.63%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 420,924 215,209 832,151 621,662 404,445 199,188 742,868 -31.59%
PBT 20,084 9,726 52,182 51,224 33,751 16,698 68,144 -55.81%
Tax -2,792 -1,096 -6,898 -8,572 -6,224 -3,271 -10,716 -59.30%
NP 17,292 8,630 45,284 42,652 27,527 13,427 57,428 -55.17%
-
NP to SH 17,110 8,495 44,460 41,599 26,849 13,083 55,854 -54.65%
-
Tax Rate 13.90% 11.27% 13.22% 16.73% 18.44% 19.59% 15.73% -
Total Cost 403,632 206,579 786,867 579,010 376,918 185,761 685,440 -29.81%
-
Net Worth 481,430 476,703 442,425 447,930 479,267 442,495 389,673 15.18%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 10,200 - - - 12,881 -
Div Payout % - - 22.94% - - - 23.06% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 481,430 476,703 442,425 447,930 479,267 442,495 389,673 15.18%
NOSH 136,382 136,292 135,262 127,252 125,462 119,917 107,347 17.35%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.11% 4.01% 5.44% 6.86% 6.81% 6.74% 7.73% -
ROE 3.55% 1.78% 10.05% 9.29% 5.60% 2.96% 14.33% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 308.63 158.01 652.67 488.52 322.36 166.10 692.02 -41.71%
EPS 12.55 6.24 34.87 32.69 21.40 10.91 52.03 -61.35%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 12.00 -
NAPS 3.53 3.50 3.47 3.52 3.82 3.69 3.63 -1.85%
Adjusted Per Share Value based on latest NOSH - 127,264
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 104.07 53.21 205.75 153.71 100.00 49.25 183.68 -31.59%
EPS 4.23 2.10 10.99 10.29 6.64 3.23 13.81 -54.65%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 3.19 -
NAPS 1.1903 1.1787 1.0939 1.1075 1.185 1.0941 0.9635 15.17%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.43 2.71 4.23 4.03 4.20 4.57 4.23 -
P/RPS 0.79 1.72 0.65 0.82 1.30 2.75 0.61 18.86%
P/EPS 19.37 43.45 12.13 12.33 19.63 41.89 8.13 78.66%
EY 5.16 2.30 8.24 8.11 5.10 2.39 12.30 -44.04%
DY 0.00 0.00 1.89 0.00 0.00 0.00 2.84 -
P/NAPS 0.69 0.77 1.22 1.14 1.10 1.24 1.17 -29.74%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 27/02/18 23/11/17 25/08/17 30/05/17 27/02/17 -
Price 2.85 2.60 3.62 4.13 4.26 4.38 4.76 -
P/RPS 0.92 1.65 0.55 0.85 1.32 2.64 0.69 21.20%
P/EPS 22.72 41.69 10.38 12.63 19.91 40.15 9.15 83.67%
EY 4.40 2.40 9.63 7.92 5.02 2.49 10.93 -45.57%
DY 0.00 0.00 2.21 0.00 0.00 0.00 2.52 -
P/NAPS 0.81 0.74 1.04 1.17 1.12 1.19 1.31 -27.48%

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