[TGUAN] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 196.92%
YoY- -35.07%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 219,101 221,590 205,715 215,209 210,489 217,217 205,257 4.43%
PBT 21,103 12,459 10,358 9,726 958 17,473 17,053 15.21%
Tax -3,400 -2,151 -1,696 -1,096 1,674 -2,348 -2,953 9.82%
NP 17,703 10,308 8,662 8,630 2,632 15,125 14,100 16.33%
-
NP to SH 18,214 10,045 8,615 8,495 2,861 14,750 13,766 20.46%
-
Tax Rate 16.11% 17.26% 16.37% 11.27% -174.74% 13.44% 17.32% -
Total Cost 201,398 211,282 197,053 206,579 207,857 202,092 191,157 3.53%
-
Net Worth 496,044 478,321 481,430 476,703 442,425 447,972 479,362 2.30%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,902 - - - 10,200 - - -
Div Payout % 59.86% - - - 356.52% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 496,044 478,321 481,430 476,703 442,425 447,972 479,362 2.30%
NOSH 136,432 136,404 136,382 136,292 135,262 127,264 125,487 5.71%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.08% 4.65% 4.21% 4.01% 1.25% 6.96% 6.87% -
ROE 3.67% 2.10% 1.79% 1.78% 0.65% 3.29% 2.87% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 160.78 162.61 150.84 158.01 165.09 170.68 163.57 -1.13%
EPS 13.37 7.37 6.32 6.24 2.24 11.59 10.97 14.05%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.64 3.51 3.53 3.50 3.47 3.52 3.82 -3.15%
Adjusted Per Share Value based on latest NOSH - 136,292
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 54.17 54.79 50.86 53.21 52.04 53.71 50.75 4.43%
EPS 4.50 2.48 2.13 2.10 0.71 3.65 3.40 20.48%
DPS 2.70 0.00 0.00 0.00 2.52 0.00 0.00 -
NAPS 1.2265 1.1827 1.1903 1.1787 1.0939 1.1076 1.1852 2.30%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.20 2.60 2.43 2.71 4.23 4.03 4.20 -
P/RPS 1.37 1.60 1.61 1.72 2.56 2.36 2.57 -34.18%
P/EPS 16.46 35.27 38.47 43.45 188.51 34.77 38.29 -42.95%
EY 6.08 2.84 2.60 2.30 0.53 2.88 2.61 75.45%
DY 3.64 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.60 0.74 0.69 0.77 1.22 1.14 1.10 -33.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 28/08/18 24/05/18 27/02/18 23/11/17 25/08/17 -
Price 2.38 2.50 2.85 2.60 3.62 4.13 4.26 -
P/RPS 1.48 1.54 1.89 1.65 2.19 2.42 2.60 -31.24%
P/EPS 17.81 33.92 45.12 41.69 161.32 35.63 38.83 -40.44%
EY 5.62 2.95 2.22 2.40 0.62 2.81 2.58 67.80%
DY 3.36 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.65 0.71 0.81 0.74 1.04 1.17 1.12 -30.35%

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