[TGUAN] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -4.16%
YoY- -3.84%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 217,217 205,257 199,188 195,743 187,916 183,521 179,670 13.47%
PBT 17,473 17,053 16,698 18,397 17,518 18,069 15,715 7.31%
Tax -2,348 -2,953 -3,271 -2,907 -1,525 -3,068 -1,989 11.68%
NP 15,125 14,100 13,427 15,490 15,993 15,001 13,726 6.67%
-
NP to SH 14,750 13,766 13,083 14,922 15,569 14,529 13,066 8.40%
-
Tax Rate 13.44% 17.32% 19.59% 15.80% 8.71% 16.98% 12.66% -
Total Cost 202,092 191,157 185,761 180,253 171,923 168,520 165,944 14.02%
-
Net Worth 447,972 479,362 442,495 391,836 417,910 409,252 394,504 8.83%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 6,441 - 6,312 - -
Div Payout % - - - 43.17% - 43.45% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 447,972 479,362 442,495 391,836 417,910 409,252 394,504 8.83%
NOSH 127,264 125,487 119,917 107,352 105,267 105,206 105,201 13.52%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.96% 6.87% 6.74% 7.91% 8.51% 8.17% 7.64% -
ROE 3.29% 2.87% 2.96% 3.81% 3.73% 3.55% 3.31% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 170.68 163.57 166.10 182.34 178.51 174.44 170.79 -0.04%
EPS 11.59 10.97 10.91 13.90 14.79 13.81 12.42 -4.50%
DPS 0.00 0.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 3.52 3.82 3.69 3.65 3.97 3.89 3.75 -4.12%
Adjusted Per Share Value based on latest NOSH - 107,352
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.71 50.75 49.25 48.40 46.46 45.38 44.42 13.48%
EPS 3.65 3.40 3.23 3.69 3.85 3.59 3.23 8.48%
DPS 0.00 0.00 0.00 1.59 0.00 1.56 0.00 -
NAPS 1.1076 1.1852 1.0941 0.9688 1.0333 1.0119 0.9754 8.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.03 4.20 4.57 4.23 4.10 4.22 3.19 -
P/RPS 2.36 2.57 2.75 2.32 2.30 2.42 1.87 16.76%
P/EPS 34.77 38.29 41.89 30.43 27.72 30.56 25.68 22.36%
EY 2.88 2.61 2.39 3.29 3.61 3.27 3.89 -18.14%
DY 0.00 0.00 0.00 1.42 0.00 1.42 0.00 -
P/NAPS 1.14 1.10 1.24 1.16 1.03 1.08 0.85 21.59%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 26/05/16 -
Price 4.13 4.26 4.38 4.76 4.26 4.43 3.16 -
P/RPS 2.42 2.60 2.64 2.61 2.39 2.54 1.85 19.58%
P/EPS 35.63 38.83 40.15 34.24 28.80 32.08 25.44 25.15%
EY 2.81 2.58 2.49 2.92 3.47 3.12 3.93 -20.02%
DY 0.00 0.00 0.00 1.26 0.00 1.35 0.00 -
P/NAPS 1.17 1.12 1.19 1.30 1.07 1.14 0.84 24.69%

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