[TGUAN] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 7.16%
YoY- 38.32%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 205,257 199,188 195,743 187,916 183,521 179,670 195,724 3.22%
PBT 17,053 16,698 18,397 17,518 18,069 15,715 18,133 -4.01%
Tax -2,953 -3,271 -2,907 -1,525 -3,068 -1,989 -1,934 32.63%
NP 14,100 13,427 15,490 15,993 15,001 13,726 16,199 -8.84%
-
NP to SH 13,766 13,083 14,922 15,569 14,529 13,066 15,518 -7.68%
-
Tax Rate 17.32% 19.59% 15.80% 8.71% 16.98% 12.66% 10.67% -
Total Cost 191,157 185,761 180,253 171,923 168,520 165,944 179,525 4.27%
-
Net Worth 479,362 442,495 391,836 417,910 409,252 394,504 389,265 14.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 6,441 - 6,312 - 9,468 -
Div Payout % - - 43.17% - 43.45% - 61.02% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 479,362 442,495 391,836 417,910 409,252 394,504 389,265 14.90%
NOSH 125,487 119,917 107,352 105,267 105,206 105,201 105,206 12.48%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.87% 6.74% 7.91% 8.51% 8.17% 7.64% 8.28% -
ROE 2.87% 2.96% 3.81% 3.73% 3.55% 3.31% 3.99% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 163.57 166.10 182.34 178.51 174.44 170.79 186.04 -8.23%
EPS 10.97 10.91 13.90 14.79 13.81 12.42 14.75 -17.92%
DPS 0.00 0.00 6.00 0.00 6.00 0.00 9.00 -
NAPS 3.82 3.69 3.65 3.97 3.89 3.75 3.70 2.15%
Adjusted Per Share Value based on latest NOSH - 105,267
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 50.75 49.25 48.40 46.46 45.38 44.42 48.39 3.22%
EPS 3.40 3.23 3.69 3.85 3.59 3.23 3.84 -7.79%
DPS 0.00 0.00 1.59 0.00 1.56 0.00 2.34 -
NAPS 1.1852 1.0941 0.9688 1.0333 1.0119 0.9754 0.9625 14.89%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.20 4.57 4.23 4.10 4.22 3.19 3.15 -
P/RPS 2.57 2.75 2.32 2.30 2.42 1.87 1.69 32.27%
P/EPS 38.29 41.89 30.43 27.72 30.56 25.68 21.36 47.61%
EY 2.61 2.39 3.29 3.61 3.27 3.89 4.68 -32.27%
DY 0.00 0.00 1.42 0.00 1.42 0.00 2.86 -
P/NAPS 1.10 1.24 1.16 1.03 1.08 0.85 0.85 18.77%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 26/05/16 25/02/16 -
Price 4.26 4.38 4.76 4.26 4.43 3.16 2.98 -
P/RPS 2.60 2.64 2.61 2.39 2.54 1.85 1.60 38.26%
P/EPS 38.83 40.15 34.24 28.80 32.08 25.44 20.20 54.66%
EY 2.58 2.49 2.92 3.47 3.12 3.93 4.95 -35.26%
DY 0.00 0.00 1.26 0.00 1.35 0.00 3.02 -
P/NAPS 1.12 1.19 1.30 1.07 1.14 0.84 0.81 24.13%

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