[TGUAN] YoY TTM 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- -12.92%
YoY- -39.45%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,077,965 960,227 887,591 848,630 788,104 741,264 692,873 7.63%
PBT 114,731 93,433 64,564 38,515 69,666 64,659 12,182 45.27%
Tax -24,450 -15,608 -10,354 -3,466 -10,656 -8,052 594 -
NP 90,281 77,825 54,210 35,049 59,010 56,607 12,776 38.48%
-
NP to SH 84,185 73,116 54,849 34,721 57,340 54,369 12,477 37.42%
-
Tax Rate 21.31% 16.71% 16.04% 9.00% 15.30% 12.45% -4.88% -
Total Cost 987,684 882,402 833,381 813,581 729,094 684,657 680,097 6.41%
-
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 15,153 21,786 10,902 10,200 6,441 15,780 4,210 23.77%
Div Payout % 18.00% 29.80% 19.88% 29.38% 11.23% 29.03% 33.74% -
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 8.38% 8.10% 6.11% 4.13% 7.49% 7.64% 1.84% -
ROE 12.13% 11.83% 11.11% 7.21% 11.96% 13.28% 3.47% -
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 282.63 515.74 589.61 622.24 628.03 704.58 658.62 -13.14%
EPS 22.07 39.27 36.44 25.46 45.69 51.68 11.86 10.89%
DPS 3.97 11.70 7.24 7.48 5.13 15.00 4.00 -0.12%
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 266.53 237.42 219.46 209.83 194.86 183.28 171.31 7.63%
EPS 20.81 18.08 13.56 8.58 14.18 13.44 3.08 37.45%
DPS 3.75 5.39 2.70 2.52 1.59 3.90 1.04 23.80%
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 0.91 0.74 0.43 0.39 0.67 0.60 0.29 20.97%
P/EPS 11.64 9.70 6.92 9.54 9.19 8.17 16.10 -5.25%
EY 8.59 10.31 14.46 10.48 10.88 12.25 6.21 5.55%
DY 1.55 3.07 2.87 3.08 1.22 3.55 2.09 -4.85%
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 0.99 1.00 0.41 0.46 0.68 0.63 0.27 24.15%
P/EPS 12.73 13.11 6.64 11.19 9.32 8.57 14.76 -2.43%
EY 7.85 7.63 15.06 8.93 10.73 11.67 6.78 2.47%
DY 1.41 2.27 2.99 2.62 1.20 3.39 2.29 -7.75%
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