[TGUAN] YoY Cumulative 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- -80.89%
YoY- -35.07%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 282,139 244,021 217,189 215,209 199,188 179,670 160,788 9.81%
PBT 28,626 22,584 15,423 9,726 16,698 15,715 3,768 40.16%
Tax -5,580 -3,648 -2,553 -1,096 -3,271 -1,989 573 -
NP 23,046 18,936 12,870 8,630 13,427 13,726 4,341 32.04%
-
NP to SH 21,766 17,461 12,816 8,495 13,083 13,066 4,629 29.40%
-
Tax Rate 19.49% 16.15% 16.55% 11.27% 19.59% 12.66% -15.21% -
Total Cost 259,093 225,085 204,319 206,579 185,761 165,944 156,447 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 3,810 3,716 - - - - - -
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 3.26% 2.91% 2.52% 1.78% 2.96% 3.31% 1.32% -
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 74.04 131.31 158.74 158.01 166.10 170.79 152.83 -11.36%
EPS 5.71 9.40 9.37 6.24 10.91 12.42 4.40 4.43%
DPS 1.00 2.00 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 69.76 60.33 53.70 53.21 49.25 44.42 39.76 9.81%
EPS 5.38 4.32 3.17 2.10 3.23 3.23 1.14 29.48%
DPS 0.94 0.92 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 3.00 2.25 1.59 1.72 2.75 1.87 1.32 14.64%
P/EPS 38.87 31.40 27.01 43.45 41.89 25.68 45.91 -2.73%
EY 2.57 3.19 3.70 2.30 2.39 3.89 2.18 2.77%
DY 0.45 0.68 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 3.78 2.73 1.57 1.65 2.64 1.85 1.30 19.45%
P/EPS 49.02 38.10 26.69 41.69 40.15 25.44 45.23 1.34%
EY 2.04 2.62 3.75 2.40 2.49 3.93 2.21 -1.32%
DY 0.36 0.56 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