[TGUAN] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

25-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -1.31%

YoY- 5.46%

Quarter Report

TGIB_Quarterly results_Q2 2017.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	960,227	887,591	848,630	788,104	741,264	692,873	746,443	4.28%
YoY %	8.18%	4.59%	7.68%	6.32%	6.98%	-7.18%	-	-
Horiz. %	128.64%	118.91%	113.69%	105.58%	99.31%	92.82%	100.00%	-
PBT	93,433	64,564	38,515	69,666	64,659	12,182	36,804	16.78%
YoY %	44.71%	67.63%	-44.71%	7.74%	430.77%	-66.90%	-	-
Horiz. %	253.87%	175.43%	104.65%	189.29%	175.68%	33.10%	100.00%	-
Tax	-15,608	-10,354	-3,466	-10,656	-8,052	594	-1,739	44.11%
YoY %	-50.74%	-198.73%	67.47%	-32.34%	-1,455.56%	134.16%	-	-
Horiz. %	897.53%	595.40%	199.31%	612.77%	463.02%	-34.16%	100.00%	-
NP	77,825	54,210	35,049	59,010	56,607	12,776	35,065	14.19%
YoY %	43.56%	54.67%	-40.60%	4.25%	343.07%	-63.56%	-	-
Horiz. %	221.94%	154.60%	99.95%	168.29%	161.43%	36.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,116	54,849	34,721	57,340	54,369	12,477	34,066	13.56%
YoY %	33.30%	57.97%	-39.45%	5.46%	335.75%	-63.37%	-	-
Horiz. %	214.63%	161.01%	101.92%	168.32%	159.60%	36.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.71%	16.04%	9.00%	15.30%	12.45%	-4.88%	4.73%	-
YoY %	4.18%	78.22%	-41.18%	22.89%	355.12%	-203.17%	-	-
Horiz. %	353.28%	339.11%	190.27%	323.47%	263.21%	-103.17%	100.00%	-
Total Cost	882,402	833,381	813,581	729,094	684,657	680,097	711,378	3.65%
YoY %	5.88%	2.43%	11.59%	6.49%	0.67%	-4.40%	-	-
Horiz. %	124.04%	117.15%	114.37%	102.49%	96.24%	95.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	618,130	493,764	481,430	479,362	409,252	359,784	303,961	12.54%
YoY %	25.19%	2.56%	0.43%	17.13%	13.75%	18.37%	-	-
Horiz. %	203.36%	162.44%	158.39%	157.71%	134.64%	118.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	21,786	10,902	10,200	6,441	15,780	4,210	11,571	11.11%
YoY %	99.83%	6.88%	58.36%	-59.18%	274.82%	-63.62%	-	-
Horiz. %	188.28%	94.22%	88.15%	55.67%	136.38%	36.38%	100.00%	-
Div Payout %	29.80%	19.88%	29.38%	11.23%	29.03%	33.74%	33.97%	-
YoY %	49.90%	-32.33%	161.62%	-61.32%	-13.96%	-0.68%	-	-
Horiz. %	87.72%	58.52%	86.49%	33.06%	85.46%	99.32%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	618,130	493,764	481,430	479,362	409,252	359,784	303,961	12.54%
YoY %	25.19%	2.56%	0.43%	17.13%	13.75%	18.37%	-	-
Horiz. %	203.36%	162.44%	158.39%	157.71%	134.64%	118.37%	100.00%	-
NOSH	186,596	159,543	136,382	125,487	105,206	105,200	105,176	10.01%
YoY %	16.96%	16.98%	8.68%	19.28%	0.01%	0.02%	-	-
Horiz. %	177.41%	151.69%	129.67%	119.31%	100.03%	100.02%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	8.10%	6.11%	4.13%	7.49%	7.64%	1.84%	4.70%	-
YoY %	32.57%	47.94%	-44.86%	-1.96%	315.22%	-60.85%	-	-
Horiz. %	172.34%	130.00%	87.87%	159.36%	162.55%	39.15%	100.00%	-
ROE	11.83%	11.11%	7.21%	11.96%	13.28%	3.47%	11.21%	-
YoY %	6.48%	54.09%	-39.72%	-9.94%	282.71%	-69.05%	-	-
Horiz. %	105.53%	99.11%	64.32%	106.69%	118.47%	30.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	515.74	589.61	622.24	628.03	704.58	658.62	709.70	-5.17%
YoY %	-12.53%	-5.24%	-0.92%	-10.86%	6.98%	-7.20%	-	-
Horiz. %	72.67%	83.08%	87.68%	88.49%	99.28%	92.80%	100.00%	-
EPS	39.27	36.44	25.46	45.69	51.68	11.86	32.39	3.25%
YoY %	7.77%	43.13%	-44.28%	-11.59%	335.75%	-63.38%	-	-
Horiz. %	121.24%	112.50%	78.60%	141.06%	159.56%	36.62%	100.00%	-
DPS	11.70	7.24	7.48	5.13	15.00	4.00	11.00	1.03%
YoY %	61.60%	-3.21%	45.81%	-65.80%	275.00%	-63.64%	-	-
Horiz. %	106.36%	65.82%	68.00%	46.64%	136.36%	36.36%	100.00%	-
NAPS	3.32	3.28	3.53	3.82	3.89	3.42	2.89	2.33%
YoY %	1.22%	-7.08%	-7.59%	-1.80%	13.74%	18.34%	-	-
Horiz. %	114.88%	113.49%	122.15%	132.18%	134.60%	118.34%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 125,487
RPS	237.42	219.46	209.83	194.86	183.28	171.31	184.56	4.28%
YoY %	8.18%	4.59%	7.68%	6.32%	6.99%	-7.18%	-	-
Horiz. %	128.64%	118.91%	113.69%	105.58%	99.31%	92.82%	100.00%	-
EPS	18.08	13.56	8.58	14.18	13.44	3.08	8.42	13.57%
YoY %	33.33%	58.04%	-39.49%	5.51%	336.36%	-63.42%	-	-
Horiz. %	214.73%	161.05%	101.90%	168.41%	159.62%	36.58%	100.00%	-
DPS	5.39	2.70	2.52	1.59	3.90	1.04	2.86	11.12%
YoY %	99.63%	7.14%	58.49%	-59.23%	275.00%	-63.64%	-	-
Horiz. %	188.46%	94.41%	88.11%	55.59%	136.36%	36.36%	100.00%	-
NAPS	1.5283	1.2208	1.1903	1.1852	1.0119	0.8896	0.7516	12.54%
YoY %	25.19%	2.56%	0.43%	17.13%	13.75%	18.36%	-	-
Horiz. %	203.34%	162.43%	158.37%	157.69%	134.63%	118.36%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	3.81	2.52	2.43	4.20	4.22	1.91	2.38	-
P/RPS	0.74	0.43	0.39	0.67	0.60	0.29	0.34	13.82%
YoY %	72.09%	10.26%	-41.79%	11.67%	106.90%	-14.71%	-	-
Horiz. %	217.65%	126.47%	114.71%	197.06%	176.47%	85.29%	100.00%	-
P/EPS	9.70	6.92	9.54	9.19	8.17	16.10	7.35	4.72%
YoY %	40.17%	-27.46%	3.81%	12.48%	-49.25%	119.05%	-	-
Horiz. %	131.97%	94.15%	129.80%	125.03%	111.16%	219.05%	100.00%	-
EY	10.31	14.46	10.48	10.88	12.25	6.21	13.61	-4.51%
YoY %	-28.70%	37.98%	-3.68%	-11.18%	97.26%	-54.37%	-	-
Horiz. %	75.75%	106.25%	77.00%	79.94%	90.01%	45.63%	100.00%	-
DY	3.07	2.87	3.08	1.22	3.55	2.09	4.62	-6.57%
YoY %	6.97%	-6.82%	152.46%	-65.63%	69.86%	-54.76%	-	-
Horiz. %	66.45%	62.12%	66.67%	26.41%	76.84%	45.24%	100.00%	-
P/NAPS	1.15	0.77	0.69	1.10	1.08	0.56	0.82	5.79%
YoY %	49.35%	11.59%	-37.27%	1.85%	92.86%	-31.71%	-	-
Horiz. %	140.24%	93.90%	84.15%	134.15%	131.71%	68.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	28/08/19	28/08/18	25/08/17	25/08/16	19/08/15	22/08/14	-
Price	5.15	2.42	2.85	4.26	4.43	1.75	2.94	-
P/RPS	1.00	0.41	0.46	0.68	0.63	0.27	0.41	16.00%
YoY %	143.90%	-10.87%	-32.35%	7.94%	133.33%	-34.15%	-	-
Horiz. %	243.90%	100.00%	112.20%	165.85%	153.66%	65.85%	100.00%	-
P/EPS	13.11	6.64	11.19	9.32	8.57	14.76	9.08	6.30%
YoY %	97.44%	-40.66%	20.06%	8.75%	-41.94%	62.56%	-	-
Horiz. %	144.38%	73.13%	123.24%	102.64%	94.38%	162.56%	100.00%	-
EY	7.63	15.06	8.93	10.73	11.67	6.78	11.02	-5.93%
YoY %	-49.34%	68.65%	-16.78%	-8.05%	72.12%	-38.48%	-	-
Horiz. %	69.24%	136.66%	81.03%	97.37%	105.90%	61.52%	100.00%	-
DY	2.27	2.99	2.62	1.20	3.39	2.29	3.74	-7.97%
YoY %	-24.08%	14.12%	118.33%	-64.60%	48.03%	-38.77%	-	-
Horiz. %	60.70%	79.95%	70.05%	32.09%	90.64%	61.23%	100.00%	-
P/NAPS	1.55	0.74	0.81	1.12	1.14	0.51	1.02	7.21%
YoY %	109.46%	-8.64%	-27.68%	-1.75%	123.53%	-50.00%	-	-
Horiz. %	151.96%	72.55%	79.41%	109.80%	111.76%	50.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos