[TGUAN] QoQ TTM Result on 31-Mar-2018 [#1]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

24-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -10.32%

YoY- -31.38%

Quarter Report

TGIB_Quarterly results_Q1 2018.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	861,615	853,003	848,630	848,172	832,151	817,405	788,104	6.10%
YoY %	1.01%	0.52%	0.05%	1.93%	1.80%	3.72%	-	-
Horiz. %	109.33%	108.23%	107.68%	107.62%	105.59%	103.72%	100.00%	-
PBT	53,646	33,501	38,515	45,210	52,182	69,621	69,666	-15.94%
YoY %	60.13%	-13.02%	-14.81%	-13.36%	-25.05%	-0.06%	-	-
Horiz. %	77.00%	48.09%	55.29%	64.90%	74.90%	99.94%	100.00%	-
Tax	-8,343	-3,269	-3,466	-4,723	-6,898	-11,479	-10,656	-15.01%
YoY %	-155.22%	5.68%	26.61%	31.53%	39.91%	-7.72%	-	-
Horiz. %	78.29%	30.68%	32.53%	44.32%	64.73%	107.72%	100.00%	-
NP	45,303	30,232	35,049	40,487	45,284	58,142	59,010	-16.11%
YoY %	49.85%	-13.74%	-13.43%	-10.59%	-22.11%	-1.47%	-	-
Horiz. %	76.77%	51.23%	59.40%	68.61%	76.74%	98.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,369	30,016	34,721	39,872	44,460	56,521	57,340	-14.41%
YoY %	51.15%	-13.55%	-12.92%	-10.32%	-21.34%	-1.43%	-	-
Horiz. %	79.12%	52.35%	60.55%	69.54%	77.54%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.55%	9.76%	9.00%	10.45%	13.22%	16.49%	15.30%	-
YoY %	59.32%	8.44%	-13.88%	-20.95%	-19.83%	7.78%	-	-
Horiz. %	101.63%	63.79%	58.82%	68.30%	86.41%	107.78%	100.00%	-
Total Cost	816,312	822,771	813,581	807,685	786,867	759,263	729,094	7.80%
YoY %	-0.79%	1.13%	0.73%	2.65%	3.64%	4.14%	-	-
Horiz. %	111.96%	112.85%	111.59%	110.78%	107.92%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	496,044	478,321	481,430	476,703	442,425	447,972	479,362	2.30%
YoY %	3.71%	-0.65%	0.99%	7.75%	-1.24%	-6.55%	-	-
Horiz. %	103.48%	99.78%	100.43%	99.45%	92.29%	93.45%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	10,902	10,200	10,200	10,200	10,200	6,441	6,441	41.89%
YoY %	6.88%	0.00%	0.00%	0.00%	58.36%	0.00%	-	-
Horiz. %	169.26%	158.36%	158.36%	158.36%	158.36%	100.00%	100.00%	-
Div Payout %	24.03%	33.98%	29.38%	25.58%	22.94%	11.40%	11.23%	-
YoY %	-29.28%	15.66%	14.86%	11.51%	101.23%	1.51%	-	-
Horiz. %	213.98%	302.58%	261.62%	227.78%	204.27%	101.51%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	496,044	478,321	481,430	476,703	442,425	447,972	479,362	2.30%
YoY %	3.71%	-0.65%	0.99%	7.75%	-1.24%	-6.55%	-	-
Horiz. %	103.48%	99.78%	100.43%	99.45%	92.29%	93.45%	100.00%	-
NOSH	136,432	136,404	136,382	136,292	135,262	127,264	125,487	5.71%
YoY %	0.02%	0.02%	0.07%	0.76%	6.28%	1.42%	-	-
Horiz. %	108.72%	108.70%	108.68%	108.61%	107.79%	101.42%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	5.26%	3.54%	4.13%	4.77%	5.44%	7.11%	7.49%	-
YoY %	48.59%	-14.29%	-13.42%	-12.32%	-23.49%	-5.07%	-	-
Horiz. %	70.23%	47.26%	55.14%	63.68%	72.63%	94.93%	100.00%	-
ROE	9.15%	6.28%	7.21%	8.36%	10.05%	12.62%	11.96%	-
YoY %	45.70%	-12.90%	-13.76%	-16.82%	-20.36%	5.52%	-	-
Horiz. %	76.51%	52.51%	60.28%	69.90%	84.03%	105.52%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	632.26	625.95	622.24	622.74	652.67	642.29	628.03	0.44%
YoY %	1.01%	0.60%	-0.08%	-4.59%	1.62%	2.27%	-	-
Horiz. %	100.67%	99.67%	99.08%	99.16%	103.92%	102.27%	100.00%	-
EPS	33.29	22.03	25.46	29.27	34.87	44.41	45.69	-18.98%
YoY %	51.11%	-13.47%	-13.02%	-16.06%	-21.48%	-2.80%	-	-
Horiz. %	72.86%	48.22%	55.72%	64.06%	76.32%	97.20%	100.00%	-
DPS	8.00	7.48	7.48	7.49	8.00	5.06	5.13	34.36%
YoY %	6.95%	0.00%	-0.13%	-6.37%	58.10%	-1.36%	-	-
Horiz. %	155.95%	145.81%	145.81%	146.00%	155.95%	98.64%	100.00%	-
NAPS	3.64	3.51	3.53	3.50	3.47	3.52	3.82	-3.15%
YoY %	3.70%	-0.57%	0.86%	0.86%	-1.42%	-7.85%	-	-
Horiz. %	95.29%	91.88%	92.41%	91.62%	90.84%	92.15%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 136,292
RPS	213.04	210.91	209.83	209.71	205.75	202.11	194.86	6.10%
YoY %	1.01%	0.51%	0.06%	1.92%	1.80%	3.72%	-	-
Horiz. %	109.33%	108.24%	107.68%	107.62%	105.59%	103.72%	100.00%	-
EPS	11.22	7.42	8.58	9.86	10.99	13.97	14.18	-14.41%
YoY %	51.21%	-13.52%	-12.98%	-10.28%	-21.33%	-1.48%	-	-
Horiz. %	79.13%	52.33%	60.51%	69.53%	77.50%	98.52%	100.00%	-
DPS	2.70	2.52	2.52	2.52	2.52	1.59	1.59	42.19%
YoY %	7.14%	0.00%	0.00%	0.00%	58.49%	0.00%	-	-
Horiz. %	169.81%	158.49%	158.49%	158.49%	158.49%	100.00%	100.00%	-
NAPS	1.2265	1.1827	1.1903	1.1787	1.0939	1.1076	1.1852	2.30%
YoY %	3.70%	-0.64%	0.98%	7.75%	-1.24%	-6.55%	-	-
Horiz. %	103.48%	99.79%	100.43%	99.45%	92.30%	93.45%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	2.20	2.60	2.43	2.71	4.23	4.03	4.20	-
P/RPS	0.35	0.42	0.39	0.44	0.65	0.63	0.67	-35.06%
YoY %	-16.67%	7.69%	-11.36%	-32.31%	3.17%	-5.97%	-	-
Horiz. %	52.24%	62.69%	58.21%	65.67%	97.01%	94.03%	100.00%	-
P/EPS	6.61	11.80	9.54	9.26	12.13	9.07	9.19	-19.67%
YoY %	-43.98%	23.69%	3.02%	-23.66%	33.74%	-1.31%	-	-
Horiz. %	71.93%	128.40%	103.81%	100.76%	131.99%	98.69%	100.00%	-
EY	15.13	8.47	10.48	10.80	8.24	11.02	10.88	24.51%
YoY %	78.63%	-19.18%	-2.96%	31.07%	-25.23%	1.29%	-	-
Horiz. %	139.06%	77.85%	96.32%	99.26%	75.74%	101.29%	100.00%	-
DY	3.64	2.88	3.08	2.76	1.89	1.26	1.22	106.83%
YoY %	26.39%	-6.49%	11.59%	46.03%	50.00%	3.28%	-	-
Horiz. %	298.36%	236.07%	252.46%	226.23%	154.92%	103.28%	100.00%	-
P/NAPS	0.60	0.74	0.69	0.77	1.22	1.14	1.10	-33.16%
YoY %	-18.92%	7.25%	-10.39%	-36.89%	7.02%	3.64%	-	-
Horiz. %	54.55%	67.27%	62.73%	70.00%	110.91%	103.64%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	29/11/18	28/08/18	24/05/18	27/02/18	23/11/17	25/08/17	-
Price	2.38	2.50	2.85	2.60	3.62	4.13	4.26	-
P/RPS	0.38	0.40	0.46	0.42	0.55	0.64	0.68	-32.08%
YoY %	-5.00%	-13.04%	9.52%	-23.64%	-14.06%	-5.88%	-	-
Horiz. %	55.88%	58.82%	67.65%	61.76%	80.88%	94.12%	100.00%	-
P/EPS	7.15	11.35	11.19	8.88	10.38	9.30	9.32	-16.15%
YoY %	-37.00%	1.43%	26.01%	-14.45%	11.61%	-0.21%	-	-
Horiz. %	76.72%	121.78%	120.06%	95.28%	111.37%	99.79%	100.00%	-
EY	13.99	8.81	8.93	11.26	9.63	10.75	10.73	19.28%
YoY %	58.80%	-1.34%	-20.69%	16.93%	-10.42%	0.19%	-	-
Horiz. %	130.38%	82.11%	83.22%	104.94%	89.75%	100.19%	100.00%	-
DY	3.36	2.99	2.62	2.88	2.21	1.23	1.20	98.28%
YoY %	12.37%	14.12%	-9.03%	30.32%	79.67%	2.50%	-	-
Horiz. %	280.00%	249.17%	218.33%	240.00%	184.17%	102.50%	100.00%	-
P/NAPS	0.65	0.71	0.81	0.74	1.04	1.17	1.12	-30.35%
YoY %	-8.45%	-12.35%	9.46%	-28.85%	-11.11%	4.46%	-	-
Horiz. %	58.04%	63.39%	72.32%	66.07%	92.86%	104.46%	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