[TGUAN] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.28%
YoY- 87.78%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 937,929 856,685 828,882 734,809 688,488 754,145 714,233 4.64%
PBT 72,242 43,390 68,298 68,402 33,385 31,114 36,661 11.96%
Tax -11,972 -6,590 -11,429 -8,776 -2,078 -952 -6,654 10.27%
NP 60,270 36,800 56,869 59,626 31,306 30,162 30,006 12.32%
-
NP to SH 58,713 36,206 55,465 57,552 30,648 28,870 29,138 12.38%
-
Tax Rate 16.57% 15.19% 16.73% 12.83% 6.22% 3.06% 18.15% -
Total Cost 877,658 819,885 772,013 675,182 657,181 723,982 684,226 4.23%
-
Net Worth 491,429 478,321 447,930 417,851 377,664 301,963 281,987 9.69%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 8,420 - 4,208 - -
Div Payout % - - - 14.63% - 14.58% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 491,429 478,321 447,930 417,851 377,664 301,963 281,987 9.69%
NOSH 177,584 136,404 127,252 105,252 105,199 105,213 105,219 9.11%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.43% 4.30% 6.86% 8.11% 4.55% 4.00% 4.20% -
ROE 11.95% 7.57% 12.38% 13.77% 8.12% 9.56% 10.33% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 593.57 628.65 651.37 698.14 654.46 716.77 678.81 -2.21%
EPS 37.16 26.57 43.59 54.68 29.13 27.44 27.69 5.02%
DPS 0.00 0.00 0.00 8.00 0.00 4.00 0.00 -
NAPS 3.11 3.51 3.52 3.97 3.59 2.87 2.68 2.50%
Adjusted Per Share Value based on latest NOSH - 105,267
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 231.91 211.82 204.94 181.68 170.23 186.46 176.60 4.64%
EPS 14.52 8.95 13.71 14.23 7.58 7.14 7.20 12.39%
DPS 0.00 0.00 0.00 2.08 0.00 1.04 0.00 -
NAPS 1.2151 1.1827 1.1075 1.0331 0.9338 0.7466 0.6972 9.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.70 2.60 4.03 4.10 1.82 2.20 1.53 -
P/RPS 0.45 0.41 0.62 0.59 0.28 0.31 0.23 11.83%
P/EPS 7.27 9.79 9.25 7.50 6.25 8.02 5.52 4.69%
EY 13.76 10.22 10.82 13.34 16.01 12.47 18.10 -4.46%
DY 0.00 0.00 0.00 1.95 0.00 1.82 0.00 -
P/NAPS 0.87 0.74 1.14 1.03 0.51 0.77 0.57 7.29%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 29/11/18 23/11/17 25/11/16 19/11/15 20/11/14 26/11/13 -
Price 3.15 2.50 4.13 4.26 2.25 2.24 1.66 -
P/RPS 0.53 0.40 0.63 0.61 0.34 0.31 0.24 14.10%
P/EPS 8.48 9.41 9.48 7.79 7.72 8.16 5.99 5.96%
EY 11.80 10.63 10.55 12.84 12.95 12.25 16.68 -5.60%
DY 0.00 0.00 0.00 1.88 0.00 1.79 0.00 -
P/NAPS 1.01 0.71 1.17 1.07 0.63 0.78 0.62 8.46%

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