[TGUAN] YoY Annualized Quarter 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- 5.81%
YoY- -34.72%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,181,690 957,128 937,929 856,685 828,882 734,809 688,488 9.41%
PBT 125,377 101,253 72,242 43,390 68,298 68,402 33,385 24.64%
Tax -27,213 -18,670 -11,972 -6,590 -11,429 -8,776 -2,078 53.46%
NP 98,164 82,582 60,270 36,800 56,869 59,626 31,306 20.96%
-
NP to SH 92,941 77,685 58,713 36,206 55,465 57,552 30,648 20.28%
-
Tax Rate 21.70% 18.44% 16.57% 15.19% 16.73% 12.83% 6.22% -
Total Cost 1,083,526 874,545 877,658 819,885 772,013 675,182 657,181 8.68%
-
Net Worth 707,896 623,569 491,429 478,321 447,930 417,851 377,664 11.02%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,581 12,483 - - - 8,420 - -
Div Payout % 17.84% 16.07% - - - 14.63% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 707,896 623,569 491,429 478,321 447,930 417,851 377,664 11.02%
NOSH 385,579 189,712 177,584 136,404 127,252 105,252 105,199 24.14%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.31% 8.63% 6.43% 4.30% 6.86% 8.11% 4.55% -
ROE 13.13% 12.46% 11.95% 7.57% 12.38% 13.77% 8.12% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 308.82 511.13 593.57 628.65 651.37 698.14 654.46 -11.75%
EPS 24.29 41.48 37.16 26.57 43.59 54.68 29.13 -2.98%
DPS 4.33 6.67 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.85 3.33 3.11 3.51 3.52 3.97 3.59 -10.45%
Adjusted Per Share Value based on latest NOSH - 136,404
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 292.18 236.65 231.91 211.82 204.94 181.68 170.23 9.41%
EPS 22.98 19.21 14.52 8.95 13.71 14.23 7.58 20.28%
DPS 4.10 3.09 0.00 0.00 0.00 2.08 0.00 -
NAPS 1.7503 1.5418 1.2151 1.1827 1.1075 1.0331 0.9338 11.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.67 5.17 2.70 2.60 4.03 4.10 1.82 -
P/RPS 0.86 1.01 0.45 0.41 0.62 0.59 0.28 20.54%
P/EPS 10.99 12.46 7.27 9.79 9.25 7.50 6.25 9.85%
EY 9.10 8.02 13.76 10.22 10.82 13.34 16.01 -8.97%
DY 1.62 1.29 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 1.44 1.55 0.87 0.74 1.14 1.03 0.51 18.86%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 18/11/20 20/11/19 29/11/18 23/11/17 25/11/16 19/11/15 -
Price 2.73 3.26 3.15 2.50 4.13 4.26 2.25 -
P/RPS 0.88 0.64 0.53 0.40 0.63 0.61 0.34 17.15%
P/EPS 11.24 7.86 8.48 9.41 9.48 7.79 7.72 6.45%
EY 8.90 12.73 11.80 10.63 10.55 12.84 12.95 -6.05%
DY 1.59 2.04 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 1.48 0.98 1.01 0.71 1.17 1.07 0.63 15.28%

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