[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 108.32%
YoY- 56.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 712,298 589,439 472,055 446,900 420,924 404,445 363,191 11.87%
PBT 68,986 63,078 48,505 31,002 20,084 33,751 33,784 12.62%
Tax -14,094 -13,167 -8,362 -4,803 -2,792 -6,224 -5,057 18.61%
NP 54,892 49,911 40,143 26,199 17,292 27,527 28,727 11.39%
-
NP to SH 54,063 47,328 37,923 26,698 17,110 26,849 27,595 11.85%
-
Tax Rate 20.43% 20.87% 17.24% 15.49% 13.90% 18.44% 14.97% -
Total Cost 657,406 539,528 431,912 420,701 403,632 376,918 334,464 11.91%
-
Net Worth 781,998 694,162 618,130 493,764 481,430 479,267 409,399 11.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 9,630 7,628 7,447 - - - 6,314 7.28%
Div Payout % 17.81% 16.12% 19.64% - - - 22.88% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 781,998 694,162 618,130 493,764 481,430 479,267 409,399 11.38%
NOSH 388,388 381,635 186,596 159,543 136,382 125,462 105,244 24.29%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.71% 8.47% 8.50% 5.86% 4.11% 6.81% 7.91% -
ROE 6.91% 6.82% 6.14% 5.41% 3.55% 5.60% 6.74% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 184.91 154.54 253.54 296.87 308.63 322.36 345.09 -9.87%
EPS 14.03 12.41 20.37 17.74 12.55 21.40 26.22 -9.89%
DPS 2.50 2.00 4.00 0.00 0.00 0.00 6.00 -13.57%
NAPS 2.03 1.82 3.32 3.28 3.53 3.82 3.89 -10.26%
Adjusted Per Share Value based on latest NOSH - 159,543
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 176.12 145.74 116.72 110.50 104.07 100.00 89.80 11.87%
EPS 13.37 11.70 9.38 6.60 4.23 6.64 6.82 11.86%
DPS 2.38 1.89 1.84 0.00 0.00 0.00 1.56 7.29%
NAPS 1.9335 1.7163 1.5283 1.2208 1.1903 1.185 1.0123 11.38%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.26 2.57 3.81 2.52 2.43 4.20 4.22 -
P/RPS 1.22 1.66 1.50 0.85 0.79 1.30 1.22 0.00%
P/EPS 16.10 20.71 18.71 14.21 19.37 19.63 16.09 0.01%
EY 6.21 4.83 5.35 7.04 5.16 5.10 6.21 0.00%
DY 1.11 0.78 1.05 0.00 0.00 0.00 1.42 -4.02%
P/NAPS 1.11 1.41 1.15 0.77 0.69 1.10 1.08 0.45%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 26/08/21 19/08/20 28/08/19 28/08/18 25/08/17 25/08/16 -
Price 2.60 2.81 5.15 2.42 2.85 4.26 4.43 -
P/RPS 1.41 1.82 2.03 0.82 0.92 1.32 1.28 1.62%
P/EPS 18.53 22.65 25.28 13.65 22.72 19.91 16.90 1.54%
EY 5.40 4.42 3.96 7.33 4.40 5.02 5.92 -1.51%
DY 0.96 0.71 0.78 0.00 0.00 0.00 1.35 -5.52%
P/NAPS 1.28 1.54 1.55 0.74 0.81 1.12 1.14 1.94%

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