[TGUAN] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -1.43%
YoY- -3.68%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 848,630 848,172 832,151 817,405 788,104 766,368 746,850 8.91%
PBT 38,515 45,210 52,182 69,621 69,666 70,682 69,699 -32.73%
Tax -3,466 -4,723 -6,898 -11,479 -10,656 -10,771 -9,489 -48.99%
NP 35,049 40,487 45,284 58,142 59,010 59,911 60,210 -30.35%
-
NP to SH 34,721 39,872 44,460 56,521 57,340 58,103 58,086 -29.10%
-
Tax Rate 9.00% 10.45% 13.22% 16.49% 15.30% 15.24% 13.61% -
Total Cost 813,581 807,685 786,867 759,263 729,094 706,457 686,640 12.00%
-
Net Worth 481,430 476,703 442,425 447,972 479,362 442,495 391,836 14.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,200 10,200 10,200 6,441 6,441 12,753 12,753 -13.87%
Div Payout % 29.38% 25.58% 22.94% 11.40% 11.23% 21.95% 21.96% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 481,430 476,703 442,425 447,972 479,362 442,495 391,836 14.75%
NOSH 136,382 136,292 135,262 127,264 125,487 119,917 107,352 17.35%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.13% 4.77% 5.44% 7.11% 7.49% 7.82% 8.06% -
ROE 7.21% 8.36% 10.05% 12.62% 11.96% 13.13% 14.82% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 622.24 622.74 652.67 642.29 628.03 639.08 695.70 -7.18%
EPS 25.46 29.27 34.87 44.41 45.69 48.45 54.11 -39.58%
DPS 7.48 7.49 8.00 5.06 5.13 10.64 11.88 -26.60%
NAPS 3.53 3.50 3.47 3.52 3.82 3.69 3.65 -2.20%
Adjusted Per Share Value based on latest NOSH - 127,264
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 209.84 209.72 205.76 202.12 194.87 189.50 184.67 8.91%
EPS 8.59 9.86 10.99 13.98 14.18 14.37 14.36 -29.07%
DPS 2.52 2.52 2.52 1.59 1.59 3.15 3.15 -13.85%
NAPS 1.1904 1.1787 1.094 1.1077 1.1853 1.0941 0.9689 14.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.43 2.71 4.23 4.03 4.20 4.57 4.23 -
P/RPS 0.39 0.44 0.65 0.63 0.67 0.72 0.61 -25.84%
P/EPS 9.54 9.26 12.13 9.07 9.19 9.43 7.82 14.21%
EY 10.48 10.80 8.24 11.02 10.88 10.60 12.79 -12.46%
DY 3.08 2.76 1.89 1.26 1.22 2.33 2.81 6.32%
P/NAPS 0.69 0.77 1.22 1.14 1.10 1.24 1.16 -29.33%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 27/02/18 23/11/17 25/08/17 30/05/17 27/02/17 -
Price 2.85 2.60 3.62 4.13 4.26 4.38 4.76 -
P/RPS 0.46 0.42 0.55 0.64 0.68 0.69 0.68 -22.99%
P/EPS 11.19 8.88 10.38 9.30 9.32 9.04 8.80 17.42%
EY 8.93 11.26 9.63 10.75 10.73 11.06 11.37 -14.91%
DY 2.62 2.88 2.21 1.23 1.20 2.43 2.50 3.18%
P/NAPS 0.81 0.74 1.04 1.17 1.12 1.19 1.30 -27.11%

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