[TGUAN] QoQ Cumulative 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- -71.75%
YoY- 50.87%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 935,072 703,447 446,900 217,189 861,615 642,514 420,924 70.00%
PBT 75,930 54,182 31,002 15,423 53,646 32,543 20,084 142.09%
Tax -12,049 -8,979 -4,803 -2,553 -8,343 -4,943 -2,792 164.36%
NP 63,881 45,203 26,199 12,870 45,303 27,600 17,292 138.40%
-
NP to SH 61,891 44,035 26,698 12,816 45,369 27,155 17,110 135.09%
-
Tax Rate 15.87% 16.57% 15.49% 16.55% 15.55% 15.19% 13.90% -
Total Cost 871,191 658,244 420,701 204,319 816,312 614,914 403,632 66.77%
-
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% 8.96% 5.41% 2.52% 9.15% 5.68% 3.55% -
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 586.61 445.17 296.87 158.74 632.26 471.49 308.63 53.26%
EPS 38.83 27.87 17.74 9.37 33.29 19.93 12.55 111.89%
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 231.20 173.93 110.50 53.70 213.04 158.86 104.07 70.01%
EPS 15.30 10.89 6.60 3.17 11.22 6.71 4.23 135.08%
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 0.61 0.85 1.59 0.35 0.55 0.79 -19.50%
P/EPS 8.68 9.69 14.21 27.01 6.61 13.05 19.37 -41.35%
EY 11.52 10.32 7.04 3.70 15.13 7.66 5.16 70.56%
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 0.71 0.82 1.57 0.38 0.53 0.92 -16.61%
P/EPS 10.59 11.30 13.65 26.69 7.15 12.55 22.72 -39.80%
EY 9.45 8.85 7.33 3.75 13.99 7.97 4.40 66.23%
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