[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 64.94%
YoY- 62.16%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,068,798 886,268 717,846 703,447 642,514 621,662 551,107 11.66%
PBT 103,223 94,033 75,940 54,182 32,543 51,224 51,302 12.35%
Tax -20,997 -20,410 -14,003 -8,979 -4,943 -8,572 -6,582 21.31%
NP 82,226 73,623 61,937 45,203 27,600 42,652 44,720 10.67%
-
NP to SH 81,184 69,706 58,264 44,035 27,155 41,599 43,164 11.09%
-
Tax Rate 20.34% 21.71% 18.44% 16.57% 15.19% 16.73% 12.83% -
Total Cost 986,572 812,645 655,909 658,244 614,914 579,010 506,387 11.75%
-
Net Worth 807,389 707,896 623,569 491,429 478,321 447,930 417,851 11.59%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 14,486 12,436 9,362 - - - 6,315 14.83%
Div Payout % 17.84% 17.84% 16.07% - - - 14.63% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 807,389 707,896 623,569 491,429 478,321 447,930 417,851 11.59%
NOSH 391,771 385,579 189,712 177,584 136,404 127,252 105,252 24.47%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.69% 8.31% 8.63% 6.43% 4.30% 6.86% 8.11% -
ROE 10.06% 9.85% 9.34% 8.96% 5.68% 9.29% 10.33% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 276.67 231.62 383.35 445.17 471.49 488.52 523.61 -10.08%
EPS 21.02 18.22 31.11 27.87 19.93 32.69 41.01 -10.53%
DPS 3.75 3.25 5.00 0.00 0.00 0.00 6.00 -7.53%
NAPS 2.09 1.85 3.33 3.11 3.51 3.52 3.97 -10.13%
Adjusted Per Share Value based on latest NOSH - 177,584
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 264.26 219.13 177.49 173.93 158.86 153.71 136.26 11.66%
EPS 20.07 17.23 14.41 10.89 6.71 10.29 10.67 11.09%
DPS 3.58 3.07 2.31 0.00 0.00 0.00 1.56 14.84%
NAPS 1.9963 1.7503 1.5418 1.2151 1.1827 1.1075 1.0331 11.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.60 2.67 5.17 2.70 2.60 4.03 4.10 -
P/RPS 0.94 1.15 1.35 0.61 0.55 0.82 0.78 3.15%
P/EPS 12.37 14.66 16.62 9.69 13.05 12.33 10.00 3.60%
EY 8.08 6.82 6.02 10.32 7.66 8.11 10.00 -3.48%
DY 1.44 1.22 0.97 0.00 0.00 0.00 1.46 -0.22%
P/NAPS 1.24 1.44 1.55 0.87 0.74 1.14 1.03 3.13%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 18/11/21 18/11/20 20/11/19 29/11/18 23/11/17 25/11/16 -
Price 2.52 2.73 3.26 3.15 2.50 4.13 4.26 -
P/RPS 0.91 1.18 0.85 0.71 0.53 0.85 0.81 1.95%
P/EPS 11.99 14.99 10.48 11.30 12.55 12.63 10.39 2.41%
EY 8.34 6.67 9.54 8.85 7.97 7.92 9.63 -2.36%
DY 1.49 1.19 1.53 0.00 0.00 0.00 1.41 0.92%
P/NAPS 1.21 1.48 0.98 1.01 0.71 1.17 1.07 2.06%

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