[TGUAN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 0.03%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 832,151 817,405 788,104 766,368 746,850 746,831 741,264 7.99%
PBT 52,182 69,621 69,666 70,682 69,699 69,435 64,659 -13.28%
Tax -6,898 -11,479 -10,656 -10,771 -9,489 -8,516 -8,052 -9.77%
NP 45,284 58,142 59,010 59,911 60,210 60,919 56,607 -13.78%
-
NP to SH 44,460 56,521 57,340 58,103 58,086 58,682 54,369 -12.52%
-
Tax Rate 13.22% 16.49% 15.30% 15.24% 13.61% 12.26% 12.45% -
Total Cost 786,867 759,263 729,094 706,457 686,640 685,912 684,657 9.69%
-
Net Worth 442,425 447,972 479,362 442,495 391,836 417,910 409,252 5.31%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 10,200 6,441 6,441 12,753 12,753 15,780 15,780 -25.18%
Div Payout % 22.94% 11.40% 11.23% 21.95% 21.96% 26.89% 29.03% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 442,425 447,972 479,362 442,495 391,836 417,910 409,252 5.31%
NOSH 135,262 127,264 125,487 119,917 107,352 105,267 105,206 18.18%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.44% 7.11% 7.49% 7.82% 8.06% 8.16% 7.64% -
ROE 10.05% 12.62% 11.96% 13.13% 14.82% 14.04% 13.28% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 652.67 642.29 628.03 639.08 695.70 709.46 704.58 -4.96%
EPS 34.87 44.41 45.69 48.45 54.11 55.75 51.68 -23.01%
DPS 8.00 5.06 5.13 10.64 11.88 15.00 15.00 -34.15%
NAPS 3.47 3.52 3.82 3.69 3.65 3.97 3.89 -7.31%
Adjusted Per Share Value based on latest NOSH - 119,917
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 205.75 202.11 194.86 189.49 184.66 184.66 183.28 7.99%
EPS 10.99 13.97 14.18 14.37 14.36 14.51 13.44 -12.52%
DPS 2.52 1.59 1.59 3.15 3.15 3.90 3.90 -25.19%
NAPS 1.0939 1.1076 1.1852 1.0941 0.9688 1.0333 1.0119 5.31%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.23 4.03 4.20 4.57 4.23 4.10 4.22 -
P/RPS 0.65 0.63 0.67 0.72 0.61 0.58 0.60 5.46%
P/EPS 12.13 9.07 9.19 9.43 7.82 7.35 8.17 30.05%
EY 8.24 11.02 10.88 10.60 12.79 13.60 12.25 -23.17%
DY 1.89 1.26 1.22 2.33 2.81 3.66 3.55 -34.23%
P/NAPS 1.22 1.14 1.10 1.24 1.16 1.03 1.08 8.44%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 -
Price 3.62 4.13 4.26 4.38 4.76 4.26 4.43 -
P/RPS 0.55 0.64 0.68 0.69 0.68 0.60 0.63 -8.63%
P/EPS 10.38 9.30 9.32 9.04 8.80 7.64 8.57 13.58%
EY 9.63 10.75 10.73 11.06 11.37 13.09 11.67 -11.99%
DY 2.21 1.23 1.20 2.43 2.50 3.52 3.39 -24.75%
P/NAPS 1.04 1.17 1.12 1.19 1.30 1.07 1.14 -5.92%

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