[TGUAN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -1.31%
YoY- 5.46%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 848,172 832,151 817,405 788,104 766,368 746,850 746,831 8.86%
PBT 45,210 52,182 69,621 69,666 70,682 69,699 69,435 -24.89%
Tax -4,723 -6,898 -11,479 -10,656 -10,771 -9,489 -8,516 -32.52%
NP 40,487 45,284 58,142 59,010 59,911 60,210 60,919 -23.86%
-
NP to SH 39,872 44,460 56,521 57,340 58,103 58,086 58,682 -22.73%
-
Tax Rate 10.45% 13.22% 16.49% 15.30% 15.24% 13.61% 12.26% -
Total Cost 807,685 786,867 759,263 729,094 706,457 686,640 685,912 11.52%
-
Net Worth 476,703 442,425 447,972 479,362 442,495 391,836 417,910 9.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 10,200 10,200 6,441 6,441 12,753 12,753 15,780 -25.26%
Div Payout % 25.58% 22.94% 11.40% 11.23% 21.95% 21.96% 26.89% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 476,703 442,425 447,972 479,362 442,495 391,836 417,910 9.18%
NOSH 136,292 135,262 127,264 125,487 119,917 107,352 105,267 18.81%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.77% 5.44% 7.11% 7.49% 7.82% 8.06% 8.16% -
ROE 8.36% 10.05% 12.62% 11.96% 13.13% 14.82% 14.04% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 622.74 652.67 642.29 628.03 639.08 695.70 709.46 -8.33%
EPS 29.27 34.87 44.41 45.69 48.45 54.11 55.75 -34.94%
DPS 7.49 8.00 5.06 5.13 10.64 11.88 15.00 -37.08%
NAPS 3.50 3.47 3.52 3.82 3.69 3.65 3.97 -8.06%
Adjusted Per Share Value based on latest NOSH - 125,487
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 209.71 205.75 202.11 194.86 189.49 184.66 184.66 8.85%
EPS 9.86 10.99 13.97 14.18 14.37 14.36 14.51 -22.72%
DPS 2.52 2.52 1.59 1.59 3.15 3.15 3.90 -25.27%
NAPS 1.1787 1.0939 1.1076 1.1852 1.0941 0.9688 1.0333 9.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.71 4.23 4.03 4.20 4.57 4.23 4.10 -
P/RPS 0.44 0.65 0.63 0.67 0.72 0.61 0.58 -16.83%
P/EPS 9.26 12.13 9.07 9.19 9.43 7.82 7.35 16.66%
EY 10.80 8.24 11.02 10.88 10.60 12.79 13.60 -14.25%
DY 2.76 1.89 1.26 1.22 2.33 2.81 3.66 -17.16%
P/NAPS 0.77 1.22 1.14 1.10 1.24 1.16 1.03 -17.64%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 23/11/17 25/08/17 30/05/17 27/02/17 25/11/16 -
Price 2.60 3.62 4.13 4.26 4.38 4.76 4.26 -
P/RPS 0.42 0.55 0.64 0.68 0.69 0.68 0.60 -21.17%
P/EPS 8.88 10.38 9.30 9.32 9.04 8.80 7.64 10.55%
EY 11.26 9.63 10.75 10.73 11.06 11.37 13.09 -9.56%
DY 2.88 2.21 1.23 1.20 2.43 2.50 3.52 -12.53%
P/NAPS 0.74 1.04 1.17 1.12 1.19 1.30 1.07 -21.81%

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