[TGUAN] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 25.31%
YoY- 2.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,214,983 960,581 935,072 861,615 832,151 742,868 712,090 9.30%
PBT 125,233 100,158 75,930 53,646 52,182 68,144 43,172 19.40%
Tax -27,097 -19,645 -12,049 -8,343 -6,898 -10,716 -3,493 40.65%
NP 98,136 80,513 63,881 45,303 45,284 57,428 39,679 16.27%
-
NP to SH 92,968 75,525 61,891 45,369 44,460 55,854 38,504 15.81%
-
Tax Rate 21.64% 19.61% 15.87% 15.55% 13.22% 15.73% 8.09% -
Total Cost 1,116,847 880,068 871,191 816,312 786,867 685,440 672,411 8.81%
-
Net Worth 727,386 641,080 498,934 496,044 442,425 389,673 389,248 10.97%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 21,055 24,511 14,346 10,902 10,200 12,881 9,468 14.23%
Div Payout % 22.65% 32.46% 23.18% 24.03% 22.94% 23.06% 24.59% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 727,386 641,080 498,934 496,044 442,425 389,673 389,248 10.97%
NOSH 387,133 380,784 184,710 136,432 135,262 107,347 105,202 24.22%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.08% 8.38% 6.83% 5.26% 5.44% 7.73% 5.57% -
ROE 12.78% 11.78% 12.40% 9.15% 10.05% 14.33% 9.89% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 317.36 254.72 586.61 632.26 652.67 692.02 676.88 -11.84%
EPS 24.28 20.03 38.83 33.29 34.87 52.03 36.60 -6.60%
DPS 5.50 6.50 9.00 8.00 8.00 12.00 9.00 -7.87%
NAPS 1.90 1.70 3.13 3.64 3.47 3.63 3.70 -10.50%
Adjusted Per Share Value based on latest NOSH - 136,432
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 300.41 237.51 231.20 213.04 205.75 183.68 176.07 9.30%
EPS 22.99 18.67 15.30 11.22 10.99 13.81 9.52 15.81%
DPS 5.21 6.06 3.55 2.70 2.52 3.19 2.34 14.25%
NAPS 1.7985 1.5851 1.2336 1.2265 1.0939 0.9635 0.9624 10.97%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.80 2.53 3.37 2.20 4.23 4.23 3.15 -
P/RPS 0.88 0.99 0.57 0.35 0.65 0.61 0.47 11.00%
P/EPS 11.53 12.63 8.68 6.61 12.13 8.13 8.61 4.98%
EY 8.67 7.92 11.52 15.13 8.24 12.30 11.62 -4.75%
DY 1.96 2.57 2.67 3.64 1.89 2.84 2.86 -6.09%
P/NAPS 1.47 1.49 1.08 0.60 1.22 1.17 0.85 9.55%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 26/02/20 27/02/19 27/02/18 27/02/17 25/02/16 -
Price 2.40 2.27 4.11 2.38 3.62 4.76 2.98 -
P/RPS 0.76 0.89 0.70 0.38 0.55 0.69 0.44 9.52%
P/EPS 9.88 11.33 10.59 7.15 10.38 9.15 8.14 3.27%
EY 10.12 8.82 9.45 13.99 9.63 10.93 12.28 -3.17%
DY 2.29 2.86 2.19 3.36 2.21 2.52 3.02 -4.50%
P/NAPS 1.26 1.34 1.31 0.65 1.04 1.31 0.81 7.63%

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