[TGUAN] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 5.6%
YoY- 135.25%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 893,800 841,848 808,890 726,382 668,034 747,468 695,104 4.27%
PBT 62,004 40,168 67,502 67,568 24,594 37,876 28,004 14.15%
Tax -9,606 -5,584 -12,448 -10,114 -996 -3,028 -5,718 9.02%
NP 52,398 34,584 55,054 57,454 23,598 34,848 22,286 15.30%
-
NP to SH 53,396 34,220 53,698 55,190 23,460 33,476 21,592 16.28%
-
Tax Rate 15.49% 13.90% 18.44% 14.97% 4.05% 7.99% 20.42% -
Total Cost 841,402 807,264 753,836 668,928 644,436 712,620 672,818 3.79%
-
Net Worth 493,764 481,430 479,267 409,399 359,790 304,040 275,687 10.19%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 12,629 - 6,312 - -
Div Payout % - - - 22.88% - 18.86% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 493,764 481,430 479,267 409,399 359,790 304,040 275,687 10.19%
NOSH 159,543 136,382 125,462 105,244 105,201 105,204 105,224 7.17%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.86% 4.11% 6.81% 7.91% 3.53% 4.66% 3.21% -
ROE 10.81% 7.11% 11.20% 13.48% 6.52% 11.01% 7.83% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 593.74 617.27 644.73 690.19 635.00 710.49 660.59 -1.76%
EPS 35.48 25.10 42.80 52.44 22.30 31.82 20.52 9.55%
DPS 0.00 0.00 0.00 12.00 0.00 6.00 0.00 -
NAPS 3.28 3.53 3.82 3.89 3.42 2.89 2.62 3.81%
Adjusted Per Share Value based on latest NOSH - 105,206
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 220.99 208.15 200.00 179.60 165.17 184.81 171.87 4.27%
EPS 13.20 8.46 13.28 13.65 5.80 8.28 5.34 16.27%
DPS 0.00 0.00 0.00 3.12 0.00 1.56 0.00 -
NAPS 1.2208 1.1903 1.185 1.0123 0.8896 0.7517 0.6816 10.19%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.52 2.43 4.20 4.22 1.91 2.38 1.64 -
P/RPS 0.42 0.39 0.65 0.61 0.30 0.33 0.25 9.02%
P/EPS 7.10 9.68 9.81 8.05 8.57 7.48 7.99 -1.94%
EY 14.08 10.33 10.19 12.43 11.68 13.37 12.51 1.98%
DY 0.00 0.00 0.00 2.84 0.00 2.52 0.00 -
P/NAPS 0.77 0.69 1.10 1.08 0.56 0.82 0.63 3.39%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 25/08/17 25/08/16 19/08/15 22/08/14 23/08/13 -
Price 2.42 2.85 4.26 4.43 1.75 2.94 1.59 -
P/RPS 0.41 0.46 0.66 0.64 0.28 0.41 0.24 9.33%
P/EPS 6.82 11.36 9.95 8.45 7.85 9.24 7.75 -2.10%
EY 14.66 8.80 10.05 11.84 12.74 10.82 12.91 2.14%
DY 0.00 0.00 0.00 2.71 0.00 2.04 0.00 -
P/NAPS 0.74 0.81 1.12 1.14 0.51 1.02 0.61 3.27%

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