[TGUAN] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 16.6%
YoY- -31.9%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 296,829 245,791 256,547 221,590 217,217 187,916 182,349 8.45%
PBT 30,955 27,435 23,180 12,459 17,473 17,518 12,742 15.92%
Tax -7,243 -5,641 -4,176 -2,151 -2,348 -1,525 -1,061 37.69%
NP 23,712 21,794 19,004 10,308 15,125 15,993 11,681 12.51%
-
NP to SH 22,378 19,596 17,337 10,045 14,750 15,569 11,256 12.12%
-
Tax Rate 23.40% 20.56% 18.02% 17.26% 13.44% 8.71% 8.33% -
Total Cost 273,117 223,997 237,543 211,282 202,092 171,923 170,668 8.14%
-
Net Worth 707,896 623,569 491,429 478,321 447,972 417,910 377,654 11.02%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 4,783 1,872 - - - - - -
Div Payout % 21.37% 9.56% - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 707,896 623,569 491,429 478,321 447,972 417,910 377,654 11.02%
NOSH 385,579 189,712 177,584 136,404 127,264 105,267 105,196 24.14%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.99% 8.87% 7.41% 4.65% 6.96% 8.51% 6.41% -
ROE 3.16% 3.14% 3.53% 2.10% 3.29% 3.73% 2.98% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 77.57 131.26 162.36 162.61 170.68 178.51 173.34 -12.53%
EPS 5.85 10.46 10.97 7.37 11.59 14.79 10.70 -9.56%
DPS 1.25 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 3.33 3.11 3.51 3.52 3.97 3.59 -10.45%
Adjusted Per Share Value based on latest NOSH - 136,404
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 73.39 60.77 63.43 54.79 53.71 46.46 45.09 8.44%
EPS 5.53 4.85 4.29 2.48 3.65 3.85 2.78 12.13%
DPS 1.18 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7503 1.5418 1.2151 1.1827 1.1076 1.0333 0.9338 11.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.67 5.17 2.70 2.60 4.03 4.10 1.82 -
P/RPS 3.44 3.94 1.66 1.60 2.36 2.30 1.05 21.84%
P/EPS 45.65 49.40 24.61 35.27 34.77 27.72 17.01 17.86%
EY 2.19 2.02 4.06 2.84 2.88 3.61 5.88 -15.16%
DY 0.47 0.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.55 0.87 0.74 1.14 1.03 0.51 18.86%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 18/11/20 20/11/19 29/11/18 23/11/17 25/11/16 19/11/15 -
Price 2.73 3.26 3.15 2.50 4.13 4.26 2.25 -
P/RPS 3.52 2.48 1.94 1.54 2.42 2.39 1.30 18.04%
P/EPS 46.68 31.15 28.71 33.92 35.63 28.80 21.03 14.19%
EY 2.14 3.21 3.48 2.95 2.81 3.47 4.76 -12.46%
DY 0.46 0.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.98 1.01 0.71 1.17 1.07 0.63 15.28%

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