[TGUAN] YoY Annualized Quarter 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- -23.57%
YoY- -35.07%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,128,556 976,084 868,756 860,836 796,752 718,680 643,152 9.81%
PBT 114,504 90,336 61,692 38,904 66,792 62,860 15,072 40.16%
Tax -22,320 -14,592 -10,212 -4,384 -13,084 -7,956 2,292 -
NP 92,184 75,744 51,480 34,520 53,708 54,904 17,364 32.04%
-
NP to SH 87,064 69,844 51,264 33,980 52,332 52,264 18,516 29.40%
-
Tax Rate 19.49% 16.15% 16.55% 11.27% 19.59% 12.66% -15.21% -
Total Cost 1,036,372 900,340 817,276 826,316 743,044 663,776 625,788 8.76%
-
Net Worth 666,863 600,253 508,974 476,703 442,495 394,504 351,383 11.25%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 15,242 14,866 - - - - - -
Div Payout % 17.51% 21.29% - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 666,863 600,253 508,974 476,703 442,495 394,504 351,383 11.25%
NOSH 381,095 185,995 136,919 136,292 119,917 105,201 105,204 23.90%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.17% 7.76% 5.93% 4.01% 6.74% 7.64% 2.70% -
ROE 13.06% 11.64% 10.07% 7.13% 11.83% 13.25% 5.27% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 296.16 525.24 634.96 632.03 664.42 683.15 611.33 -11.36%
EPS 22.84 37.60 37.48 24.96 43.64 49.68 17.60 4.43%
DPS 4.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 3.23 3.72 3.50 3.69 3.75 3.34 -10.20%
Adjusted Per Share Value based on latest NOSH - 136,292
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 279.04 241.34 214.80 212.84 197.00 177.70 159.02 9.81%
EPS 21.53 17.27 12.68 8.40 12.94 12.92 4.58 29.39%
DPS 3.77 3.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6488 1.4841 1.2585 1.1787 1.0941 0.9754 0.8688 11.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.22 2.95 2.53 2.71 4.57 3.19 2.02 -
P/RPS 0.75 0.56 0.40 0.43 0.69 0.47 0.33 14.64%
P/EPS 9.72 7.85 6.75 10.86 10.47 6.42 11.48 -2.73%
EY 10.29 12.74 14.81 9.21 9.55 15.57 8.71 2.81%
DY 1.80 2.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.91 0.68 0.77 1.24 0.85 0.60 13.29%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 18/05/20 29/05/19 24/05/18 30/05/17 26/05/16 27/05/15 -
Price 2.80 3.58 2.50 2.60 4.38 3.16 1.99 -
P/RPS 0.95 0.68 0.39 0.41 0.66 0.46 0.33 19.25%
P/EPS 12.26 9.53 6.67 10.42 10.04 6.36 11.31 1.35%
EY 8.16 10.50 14.99 9.60 9.96 15.72 8.84 -1.32%
DY 1.43 2.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.11 0.67 0.74 1.19 0.84 0.60 17.74%

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