[TGUAN] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 7.16%
YoY- 38.32%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 256,547 221,590 217,217 187,916 182,349 191,875 188,123 5.30%
PBT 23,180 12,459 17,473 17,518 12,742 4,398 13,494 9.43%
Tax -4,176 -2,151 -2,348 -1,525 -1,061 800 -2,132 11.85%
NP 19,004 10,308 15,125 15,993 11,681 5,198 11,362 8.94%
-
NP to SH 17,337 10,045 14,750 15,569 11,256 4,915 11,058 7.77%
-
Tax Rate 18.02% 17.26% 13.44% 8.71% 8.33% -18.19% 15.80% -
Total Cost 237,543 211,282 202,092 171,923 170,668 186,677 176,761 5.04%
-
Net Worth 491,429 478,321 447,972 417,910 377,654 302,056 281,973 9.69%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 491,429 478,321 447,972 417,910 377,654 302,056 281,973 9.69%
NOSH 177,584 136,404 127,264 105,267 105,196 105,246 105,214 9.11%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.41% 4.65% 6.96% 8.51% 6.41% 2.71% 6.04% -
ROE 3.53% 2.10% 3.29% 3.73% 2.98% 1.63% 3.92% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 162.36 162.61 170.68 178.51 173.34 182.31 178.80 -1.59%
EPS 10.97 7.37 11.59 14.79 10.70 4.67 10.51 0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 3.51 3.52 3.97 3.59 2.87 2.68 2.50%
Adjusted Per Share Value based on latest NOSH - 105,267
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 63.43 54.79 53.71 46.46 45.09 47.44 46.51 5.30%
EPS 4.29 2.48 3.65 3.85 2.78 1.22 2.73 7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2151 1.1827 1.1076 1.0333 0.9338 0.7468 0.6972 9.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.70 2.60 4.03 4.10 1.82 2.20 1.53 -
P/RPS 1.66 1.60 2.36 2.30 1.05 1.21 0.86 11.57%
P/EPS 24.61 35.27 34.77 27.72 17.01 47.11 14.56 9.13%
EY 4.06 2.84 2.88 3.61 5.88 2.12 6.87 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 1.14 1.03 0.51 0.77 0.57 7.29%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 29/11/18 23/11/17 25/11/16 19/11/15 20/11/14 26/11/13 -
Price 3.15 2.50 4.13 4.26 2.25 2.24 1.66 -
P/RPS 1.94 1.54 2.42 2.39 1.30 1.23 0.93 13.03%
P/EPS 28.71 33.92 35.63 28.80 21.03 47.97 15.79 10.47%
EY 3.48 2.95 2.81 3.47 4.76 2.08 6.33 -9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.71 1.17 1.07 0.63 0.78 0.62 8.46%

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