[TGUAN] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 10.38%
YoY- 57.97%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 961,904 935,072 922,548 887,591 863,595 861,615 853,003 8.33%
PBT 83,091 75,930 75,285 64,564 59,343 53,646 33,501 83.12%
Tax -13,144 -12,049 -12,379 -10,354 -9,800 -8,343 -3,269 152.64%
NP 69,947 63,881 62,906 54,210 49,543 45,303 30,232 74.84%
-
NP to SH 66,428 61,783 62,141 54,849 49,690 45,369 30,016 69.74%
-
Tax Rate 15.82% 15.87% 16.44% 16.04% 16.51% 15.55% 9.76% -
Total Cost 891,957 871,191 859,642 833,381 814,052 816,312 822,771 5.52%
-
Net Worth 600,253 498,934 491,429 493,764 508,974 496,044 478,321 16.32%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 18,063 14,346 10,902 10,902 10,902 10,902 10,200 46.32%
Div Payout % 27.19% 23.22% 17.54% 19.88% 21.94% 24.03% 33.98% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 600,253 498,934 491,429 493,764 508,974 496,044 478,321 16.32%
NOSH 185,995 184,710 177,584 159,543 136,919 136,432 136,404 22.94%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.27% 6.83% 6.82% 6.11% 5.74% 5.26% 3.54% -
ROE 11.07% 12.38% 12.64% 11.11% 9.76% 9.15% 6.28% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 517.61 586.61 583.83 589.61 631.19 632.26 625.95 -11.88%
EPS 35.75 38.76 39.33 36.44 36.32 33.29 22.03 38.05%
DPS 9.72 9.00 6.90 7.24 8.00 8.00 7.48 19.06%
NAPS 3.23 3.13 3.11 3.28 3.72 3.64 3.51 -5.38%
Adjusted Per Share Value based on latest NOSH - 159,543
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 237.83 231.20 228.10 219.46 213.53 213.04 210.91 8.32%
EPS 16.42 15.28 15.36 13.56 12.29 11.22 7.42 69.73%
DPS 4.47 3.55 2.70 2.70 2.70 2.70 2.52 46.48%
NAPS 1.4841 1.2336 1.2151 1.2208 1.2585 1.2265 1.1827 16.32%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.95 3.37 2.70 2.52 2.53 2.20 2.60 -
P/RPS 0.57 0.57 0.46 0.43 0.40 0.35 0.42 22.55%
P/EPS 8.25 8.69 6.87 6.92 6.97 6.61 11.80 -21.20%
EY 12.12 11.50 14.57 14.46 14.35 15.13 8.47 26.95%
DY 3.29 2.67 2.56 2.87 3.16 3.64 2.88 9.26%
P/NAPS 0.91 1.08 0.87 0.77 0.68 0.60 0.74 14.76%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 18/05/20 26/02/20 20/11/19 28/08/19 29/05/19 27/02/19 29/11/18 -
Price 3.58 4.11 3.15 2.42 2.50 2.38 2.50 -
P/RPS 0.69 0.70 0.54 0.41 0.40 0.38 0.40 43.78%
P/EPS 10.02 10.60 8.01 6.64 6.88 7.15 11.35 -7.96%
EY 9.98 9.43 12.48 15.06 14.53 13.99 8.81 8.66%
DY 2.72 2.19 2.19 2.99 3.20 3.36 2.99 -6.10%
P/NAPS 1.11 1.31 1.01 0.74 0.67 0.65 0.71 34.66%

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