[TGUAN] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 10.38%
YoY- 57.97%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,337,842 1,077,965 960,227 887,591 848,630 788,104 741,264 10.33%
PBT 131,141 114,731 93,433 64,564 38,515 69,666 64,659 12.50%
Tax -28,024 -24,450 -15,608 -10,354 -3,466 -10,656 -8,052 23.09%
NP 103,117 90,281 77,825 54,210 35,049 59,010 56,607 10.50%
-
NP to SH 99,703 84,185 73,116 54,849 34,721 57,340 54,369 10.62%
-
Tax Rate 21.37% 21.31% 16.71% 16.04% 9.00% 15.30% 12.45% -
Total Cost 1,234,725 987,684 882,402 833,381 813,581 729,094 684,657 10.32%
-
Net Worth 781,998 694,162 618,130 493,764 481,430 479,362 409,252 11.39%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 23,023 15,153 21,786 10,902 10,200 6,441 15,780 6.49%
Div Payout % 23.09% 18.00% 29.80% 19.88% 29.38% 11.23% 29.03% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 781,998 694,162 618,130 493,764 481,430 479,362 409,252 11.39%
NOSH 388,388 381,635 186,596 159,543 136,382 125,487 105,206 24.30%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.71% 8.38% 8.10% 6.11% 4.13% 7.49% 7.64% -
ROE 12.75% 12.13% 11.83% 11.11% 7.21% 11.96% 13.28% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 347.29 282.63 515.74 589.61 622.24 628.03 704.58 -11.11%
EPS 25.88 22.07 39.27 36.44 25.46 45.69 51.68 -10.88%
DPS 6.00 3.97 11.70 7.24 7.48 5.13 15.00 -14.15%
NAPS 2.03 1.82 3.32 3.28 3.53 3.82 3.89 -10.26%
Adjusted Per Share Value based on latest NOSH - 159,543
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 330.78 266.53 237.42 219.46 209.83 194.86 183.28 10.33%
EPS 24.65 20.81 18.08 13.56 8.58 14.18 13.44 10.63%
DPS 5.69 3.75 5.39 2.70 2.52 1.59 3.90 6.49%
NAPS 1.9335 1.7163 1.5283 1.2208 1.1903 1.1852 1.0119 11.39%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.26 2.57 3.81 2.52 2.43 4.20 4.22 -
P/RPS 0.65 0.91 0.74 0.43 0.39 0.67 0.60 1.34%
P/EPS 8.73 11.64 9.70 6.92 9.54 9.19 8.17 1.11%
EY 11.45 8.59 10.31 14.46 10.48 10.88 12.25 -1.11%
DY 2.65 1.55 3.07 2.87 3.08 1.22 3.55 -4.75%
P/NAPS 1.11 1.41 1.15 0.77 0.69 1.10 1.08 0.45%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 26/08/21 19/08/20 28/08/19 28/08/18 25/08/17 25/08/16 -
Price 2.60 2.81 5.15 2.42 2.85 4.26 4.43 -
P/RPS 0.75 0.99 1.00 0.41 0.46 0.68 0.63 2.94%
P/EPS 10.05 12.73 13.11 6.64 11.19 9.32 8.57 2.68%
EY 9.95 7.85 7.63 15.06 8.93 10.73 11.67 -2.62%
DY 2.31 1.41 2.27 2.99 2.62 1.20 3.39 -6.19%
P/NAPS 1.28 1.54 1.55 0.74 0.81 1.12 1.14 1.94%

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