[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 6.88%
YoY- -20.4%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 642,514 420,924 215,209 832,151 621,662 404,445 199,188 118.15%
PBT 32,543 20,084 9,726 52,182 51,224 33,751 16,698 55.96%
Tax -4,943 -2,792 -1,096 -6,898 -8,572 -6,224 -3,271 31.65%
NP 27,600 17,292 8,630 45,284 42,652 27,527 13,427 61.59%
-
NP to SH 27,155 17,110 8,495 44,460 41,599 26,849 13,083 62.64%
-
Tax Rate 15.19% 13.90% 11.27% 13.22% 16.73% 18.44% 19.59% -
Total Cost 614,914 403,632 206,579 786,867 579,010 376,918 185,761 121.95%
-
Net Worth 478,321 481,430 476,703 442,425 447,930 479,267 442,495 5.32%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 10,200 - - - -
Div Payout % - - - 22.94% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 478,321 481,430 476,703 442,425 447,930 479,267 442,495 5.32%
NOSH 136,404 136,382 136,292 135,262 127,252 125,462 119,917 8.95%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.30% 4.11% 4.01% 5.44% 6.86% 6.81% 6.74% -
ROE 5.68% 3.55% 1.78% 10.05% 9.29% 5.60% 2.96% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 471.49 308.63 158.01 652.67 488.52 322.36 166.10 100.35%
EPS 19.93 12.55 6.24 34.87 32.69 21.40 10.91 49.38%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.51 3.53 3.50 3.47 3.52 3.82 3.69 -3.27%
Adjusted Per Share Value based on latest NOSH - 135,262
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 158.86 104.07 53.21 205.75 153.71 100.00 49.25 118.15%
EPS 6.71 4.23 2.10 10.99 10.29 6.64 3.23 62.73%
DPS 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
NAPS 1.1827 1.1903 1.1787 1.0939 1.1075 1.185 1.0941 5.32%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.60 2.43 2.71 4.23 4.03 4.20 4.57 -
P/RPS 0.55 0.79 1.72 0.65 0.82 1.30 2.75 -65.76%
P/EPS 13.05 19.37 43.45 12.13 12.33 19.63 41.89 -54.01%
EY 7.66 5.16 2.30 8.24 8.11 5.10 2.39 117.22%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.77 1.22 1.14 1.10 1.24 -29.09%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 24/05/18 27/02/18 23/11/17 25/08/17 30/05/17 -
Price 2.50 2.85 2.60 3.62 4.13 4.26 4.38 -
P/RPS 0.53 0.92 1.65 0.55 0.85 1.32 2.64 -65.68%
P/EPS 12.55 22.72 41.69 10.38 12.63 19.91 40.15 -53.90%
EY 7.97 4.40 2.40 9.63 7.92 5.02 2.49 117.03%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.74 1.04 1.17 1.12 1.19 -29.10%

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