[TGUAN] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.41%
YoY- -37.42%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 307,300 228,034 229,711 205,715 205,257 183,521 173,229 10.01%
PBT 34,452 25,921 15,579 10,358 17,053 18,069 8,529 26.17%
Tax -7,587 -4,714 -2,250 -1,696 -2,953 -3,068 -1,071 38.54%
NP 26,865 21,207 13,329 8,662 14,100 15,001 7,458 23.78%
-
NP to SH 25,562 20,462 13,774 8,615 13,766 14,529 7,101 23.77%
-
Tax Rate 22.02% 18.19% 14.44% 16.37% 17.32% 16.98% 12.56% -
Total Cost 280,435 206,827 216,382 197,053 191,157 168,520 165,771 9.14%
-
Net Worth 694,162 618,130 493,764 481,430 479,362 409,252 359,784 11.56%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 3,814 3,723 - - - 6,312 - -
Div Payout % 14.92% 18.20% - - - 43.45% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 694,162 618,130 493,764 481,430 479,362 409,252 359,784 11.56%
NOSH 381,635 186,596 159,543 136,382 125,487 105,206 105,200 23.93%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.74% 9.30% 5.80% 4.21% 6.87% 8.17% 4.31% -
ROE 3.68% 3.31% 2.79% 1.79% 2.87% 3.55% 1.97% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 80.57 122.48 152.59 150.84 163.57 174.44 164.67 -11.22%
EPS 6.70 10.99 9.15 6.32 10.97 13.81 6.75 -0.12%
DPS 1.00 2.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.82 3.32 3.28 3.53 3.82 3.89 3.42 -9.97%
Adjusted Per Share Value based on latest NOSH - 136,382
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 75.98 56.38 56.80 50.86 50.75 45.38 42.83 10.01%
EPS 6.32 5.06 3.41 2.13 3.40 3.59 1.76 23.72%
DPS 0.94 0.92 0.00 0.00 0.00 1.56 0.00 -
NAPS 1.7163 1.5283 1.2208 1.1903 1.1852 1.0119 0.8896 11.56%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.57 3.81 2.52 2.43 4.20 4.22 1.91 -
P/RPS 3.19 3.11 1.65 1.61 2.57 2.42 1.16 18.34%
P/EPS 38.35 34.67 27.54 38.47 38.29 30.56 28.30 5.19%
EY 2.61 2.88 3.63 2.60 2.61 3.27 3.53 -4.90%
DY 0.39 0.52 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 1.41 1.15 0.77 0.69 1.10 1.08 0.56 16.62%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 19/08/20 28/08/19 28/08/18 25/08/17 25/08/16 19/08/15 -
Price 2.81 5.15 2.42 2.85 4.26 4.43 1.75 -
P/RPS 3.49 4.20 1.59 1.89 2.60 2.54 1.06 21.94%
P/EPS 41.93 46.86 26.45 45.12 38.83 32.08 25.93 8.33%
EY 2.39 2.13 3.78 2.22 2.58 3.12 3.86 -7.67%
DY 0.36 0.39 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 1.54 1.55 0.74 0.81 1.12 1.14 0.51 20.20%

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