[TGUAN] QoQ TTM Result on 30-Sep-2018 [#3]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

29-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -13.55%

YoY- -46.89%

Quarter Report

TGIB_Quarterly results_Q3 2018.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	887,591	863,595	861,615	853,003	848,630	848,172	832,151	4.40%
YoY %	2.78%	0.23%	1.01%	0.52%	0.05%	1.93%	-	-
Horiz. %	106.66%	103.78%	103.54%	102.51%	101.98%	101.93%	100.00%	-
PBT	64,564	59,343	53,646	33,501	38,515	45,210	52,182	15.29%
YoY %	8.80%	10.62%	60.13%	-13.02%	-14.81%	-13.36%	-	-
Horiz. %	123.73%	113.72%	102.81%	64.20%	73.81%	86.64%	100.00%	-
Tax	-10,354	-9,800	-8,343	-3,269	-3,466	-4,723	-6,898	31.19%
YoY %	-5.65%	-17.46%	-155.22%	5.68%	26.61%	31.53%	-	-
Horiz. %	150.10%	142.07%	120.95%	47.39%	50.25%	68.47%	100.00%	-
NP	54,210	49,543	45,303	30,232	35,049	40,487	45,284	12.78%
YoY %	9.42%	9.36%	49.85%	-13.74%	-13.43%	-10.59%	-	-
Horiz. %	119.71%	109.41%	100.04%	66.76%	77.40%	89.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,849	49,690	45,369	30,016	34,721	39,872	44,460	15.07%
YoY %	10.38%	9.52%	51.15%	-13.55%	-12.92%	-10.32%	-	-
Horiz. %	123.37%	111.76%	102.04%	67.51%	78.09%	89.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.04%	16.51%	15.55%	9.76%	9.00%	10.45%	13.22%	-
YoY %	-2.85%	6.17%	59.32%	8.44%	-13.88%	-20.95%	-	-
Horiz. %	121.33%	124.89%	117.62%	73.83%	68.08%	79.05%	100.00%	-
Total Cost	833,381	814,052	816,312	822,771	813,581	807,685	786,867	3.91%
YoY %	2.37%	-0.28%	-0.79%	1.13%	0.73%	2.65%	-	-
Horiz. %	105.91%	103.45%	103.74%	104.56%	103.39%	102.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	493,764	508,974	496,044	478,321	481,430	476,703	442,425	7.61%
YoY %	-2.99%	2.61%	3.71%	-0.65%	0.99%	7.75%	-	-
Horiz. %	111.60%	115.04%	112.12%	108.11%	108.82%	107.75%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	10,902	10,902	10,902	10,200	10,200	10,200	10,200	4.54%
YoY %	0.00%	0.00%	6.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.88%	106.88%	106.88%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	19.88%	21.94%	24.03%	33.98%	29.38%	25.58%	22.94%	-
YoY %	-9.39%	-8.70%	-29.28%	15.66%	14.86%	11.51%	-	-
Horiz. %	86.66%	95.64%	104.75%	148.13%	128.07%	111.51%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	493,764	508,974	496,044	478,321	481,430	476,703	442,425	7.61%
YoY %	-2.99%	2.61%	3.71%	-0.65%	0.99%	7.75%	-	-
Horiz. %	111.60%	115.04%	112.12%	108.11%	108.82%	107.75%	100.00%	-
NOSH	159,543	136,919	136,432	136,404	136,382	136,292	135,262	11.66%
YoY %	16.52%	0.36%	0.02%	0.02%	0.07%	0.76%	-	-
Horiz. %	117.95%	101.23%	100.86%	100.84%	100.83%	100.76%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	6.11%	5.74%	5.26%	3.54%	4.13%	4.77%	5.44%	-
YoY %	6.45%	9.13%	48.59%	-14.29%	-13.42%	-12.32%	-	-
Horiz. %	112.32%	105.51%	96.69%	65.07%	75.92%	87.68%	100.00%	-
ROE	11.11%	9.76%	9.15%	6.28%	7.21%	8.36%	10.05%	-
YoY %	13.83%	6.67%	45.70%	-12.90%	-13.76%	-16.82%	-	-
Horiz. %	110.55%	97.11%	91.04%	62.49%	71.74%	83.18%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	589.61	631.19	632.26	625.95	622.24	622.74	652.67	-6.56%
YoY %	-6.59%	-0.17%	1.01%	0.60%	-0.08%	-4.59%	-	-
Horiz. %	90.34%	96.71%	96.87%	95.91%	95.34%	95.41%	100.00%	-
EPS	36.44	36.32	33.29	22.03	25.46	29.27	34.87	2.98%
YoY %	0.33%	9.10%	51.11%	-13.47%	-13.02%	-16.06%	-	-
Horiz. %	104.50%	104.16%	95.47%	63.18%	73.01%	83.94%	100.00%	-
DPS	7.24	8.00	8.00	7.48	7.48	7.49	8.00	-6.45%
YoY %	-9.50%	0.00%	6.95%	0.00%	-0.13%	-6.37%	-	-
Horiz. %	90.50%	100.00%	100.00%	93.50%	93.50%	93.62%	100.00%	-
NAPS	3.28	3.72	3.64	3.51	3.53	3.50	3.47	-3.69%
YoY %	-11.83%	2.20%	3.70%	-0.57%	0.86%	0.86%	-	-
Horiz. %	94.52%	107.20%	104.90%	101.15%	101.73%	100.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 136,404
RPS	219.46	213.53	213.04	210.91	209.83	209.71	205.75	4.40%
YoY %	2.78%	0.23%	1.01%	0.51%	0.06%	1.92%	-	-
Horiz. %	106.66%	103.78%	103.54%	102.51%	101.98%	101.92%	100.00%	-
EPS	13.56	12.29	11.22	7.42	8.58	9.86	10.99	15.08%
YoY %	10.33%	9.54%	51.21%	-13.52%	-12.98%	-10.28%	-	-
Horiz. %	123.38%	111.83%	102.09%	67.52%	78.07%	89.72%	100.00%	-
DPS	2.70	2.70	2.70	2.52	2.52	2.52	2.52	4.72%
YoY %	0.00%	0.00%	7.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	107.14%	107.14%	107.14%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2208	1.2585	1.2265	1.1827	1.1903	1.1787	1.0939	7.61%
YoY %	-3.00%	2.61%	3.70%	-0.64%	0.98%	7.75%	-	-
Horiz. %	111.60%	115.05%	112.12%	108.12%	108.81%	107.75%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	2.52	2.53	2.20	2.60	2.43	2.71	4.23	-
P/RPS	0.43	0.40	0.35	0.42	0.39	0.44	0.65	-24.13%
YoY %	7.50%	14.29%	-16.67%	7.69%	-11.36%	-32.31%	-	-
Horiz. %	66.15%	61.54%	53.85%	64.62%	60.00%	67.69%	100.00%	-
P/EPS	6.92	6.97	6.61	11.80	9.54	9.26	12.13	-31.28%
YoY %	-0.72%	5.45%	-43.98%	23.69%	3.02%	-23.66%	-	-
Horiz. %	57.05%	57.46%	54.49%	97.28%	78.65%	76.34%	100.00%	-
EY	14.46	14.35	15.13	8.47	10.48	10.80	8.24	45.63%
YoY %	0.77%	-5.16%	78.63%	-19.18%	-2.96%	31.07%	-	-
Horiz. %	175.49%	174.15%	183.62%	102.79%	127.18%	131.07%	100.00%	-
DY	2.87	3.16	3.64	2.88	3.08	2.76	1.89	32.21%
YoY %	-9.18%	-13.19%	26.39%	-6.49%	11.59%	46.03%	-	-
Horiz. %	151.85%	167.20%	192.59%	152.38%	162.96%	146.03%	100.00%	-
P/NAPS	0.77	0.68	0.60	0.74	0.69	0.77	1.22	-26.48%
YoY %	13.24%	13.33%	-18.92%	7.25%	-10.39%	-36.89%	-	-
Horiz. %	63.11%	55.74%	49.18%	60.66%	56.56%	63.11%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	29/05/19	27/02/19	29/11/18	28/08/18	24/05/18	27/02/18	-
Price	2.42	2.50	2.38	2.50	2.85	2.60	3.62	-
P/RPS	0.41	0.40	0.38	0.40	0.46	0.42	0.55	-17.82%
YoY %	2.50%	5.26%	-5.00%	-13.04%	9.52%	-23.64%	-	-
Horiz. %	74.55%	72.73%	69.09%	72.73%	83.64%	76.36%	100.00%	-
P/EPS	6.64	6.88	7.15	11.35	11.19	8.88	10.38	-25.81%
YoY %	-3.49%	-3.78%	-37.00%	1.43%	26.01%	-14.45%	-	-
Horiz. %	63.97%	66.28%	68.88%	109.34%	107.80%	85.55%	100.00%	-
EY	15.06	14.53	13.99	8.81	8.93	11.26	9.63	34.84%
YoY %	3.65%	3.86%	58.80%	-1.34%	-20.69%	16.93%	-	-
Horiz. %	156.39%	150.88%	145.28%	91.48%	92.73%	116.93%	100.00%	-
DY	2.99	3.20	3.36	2.99	2.62	2.88	2.21	22.39%
YoY %	-6.56%	-4.76%	12.37%	14.12%	-9.03%	30.32%	-	-
Horiz. %	135.29%	144.80%	152.04%	135.29%	118.55%	130.32%	100.00%	-
P/NAPS	0.74	0.67	0.65	0.71	0.81	0.74	1.04	-20.34%
YoY %	10.45%	3.08%	-8.45%	-12.35%	9.46%	-28.85%	-	-
Horiz. %	71.15%	64.42%	62.50%	68.27%	77.88%	71.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos