[TGUAN] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 0.03%

YoY- 23.78%

Quarter Report

TGIB_Quarterly results_Q1 2017.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	961,904	863,595	848,172	766,368	730,972	715,618	729,413	4.71%
YoY %	11.38%	1.82%	10.67%	4.84%	2.15%	-1.89%	-	-
Horiz. %	131.87%	118.40%	116.28%	105.07%	100.21%	98.11%	100.00%	-
PBT	83,091	59,343	45,210	70,682	55,119	12,653	34,383	15.82%
YoY %	40.02%	31.26%	-36.04%	28.24%	335.62%	-63.20%	-	-
Horiz. %	241.66%	172.59%	131.49%	205.57%	160.31%	36.80%	100.00%	-
Tax	-13,144	-9,800	-4,723	-10,771	-6,055	1,095	-2,194	34.72%
YoY %	-34.12%	-107.50%	56.15%	-77.89%	-652.97%	149.91%	-	-
Horiz. %	599.09%	446.67%	215.27%	490.93%	275.98%	-49.91%	100.00%	-
NP	69,947	49,543	40,487	59,911	49,064	13,748	32,189	13.79%
YoY %	41.18%	22.37%	-32.42%	22.11%	256.88%	-57.29%	-	-
Horiz. %	217.30%	153.91%	125.78%	186.12%	152.42%	42.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,428	49,690	39,872	58,103	46,941	13,401	31,352	13.31%
YoY %	33.68%	24.62%	-31.38%	23.78%	250.28%	-57.26%	-	-
Horiz. %	211.88%	158.49%	127.18%	185.32%	149.72%	42.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.82%	16.51%	10.45%	15.24%	10.99%	-8.65%	6.38%	-
YoY %	-4.18%	57.99%	-31.43%	38.67%	227.05%	-235.58%	-	-
Horiz. %	247.96%	258.78%	163.79%	238.87%	172.26%	-135.58%	100.00%	-
Total Cost	891,957	814,052	807,685	706,457	681,908	701,870	697,224	4.18%
YoY %	9.57%	0.79%	14.33%	3.60%	-2.84%	0.67%	-	-
Horiz. %	127.93%	116.76%	115.84%	101.32%	97.80%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	600,253	508,974	476,703	442,495	394,504	351,383	295,694	12.51%
YoY %	17.93%	6.77%	7.73%	12.16%	12.27%	18.83%	-	-
Horiz. %	203.00%	172.13%	161.21%	149.65%	133.42%	118.83%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	18,063	10,902	10,200	12,753	9,468	7,365	8,416	13.56%
YoY %	65.69%	6.88%	-20.02%	34.70%	28.55%	-12.49%	-	-
Horiz. %	214.63%	129.54%	121.20%	151.53%	112.50%	87.51%	100.00%	-
Div Payout %	27.19%	21.94%	25.58%	21.95%	20.17%	54.96%	26.84%	-
YoY %	23.93%	-14.23%	16.54%	8.82%	-63.30%	104.77%	-	-
Horiz. %	101.30%	81.74%	95.31%	81.78%	75.15%	204.77%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	600,253	508,974	476,703	442,495	394,504	351,383	295,694	12.51%
YoY %	17.93%	6.77%	7.73%	12.16%	12.27%	18.83%	-	-
Horiz. %	203.00%	172.13%	161.21%	149.65%	133.42%	118.83%	100.00%	-
NOSH	185,995	136,919	136,292	119,917	105,201	105,204	105,229	9.94%
YoY %	35.84%	0.46%	13.66%	13.99%	-0.00%	-0.02%	-	-
Horiz. %	176.75%	130.12%	129.52%	113.96%	99.97%	99.98%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	7.27%	5.74%	4.77%	7.82%	6.71%	1.92%	4.41%	-
YoY %	26.66%	20.34%	-39.00%	16.54%	249.48%	-56.46%	-	-
Horiz. %	164.85%	130.16%	108.16%	177.32%	152.15%	43.54%	100.00%	-
ROE	11.07%	9.76%	8.36%	13.13%	11.90%	3.81%	10.60%	-
YoY %	13.42%	16.75%	-36.33%	10.34%	212.34%	-64.06%	-	-
Horiz. %	104.43%	92.08%	78.87%	123.87%	112.26%	35.94%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	517.61	631.19	622.74	639.08	694.83	680.22	693.16	-4.74%
YoY %	-17.99%	1.36%	-2.56%	-8.02%	2.15%	-1.87%	-	-
Horiz. %	74.67%	91.06%	89.84%	92.20%	100.24%	98.13%	100.00%	-
EPS	35.75	36.32	29.27	48.45	44.62	12.74	29.79	3.08%
YoY %	-1.57%	24.09%	-39.59%	8.58%	250.24%	-57.23%	-	-
Horiz. %	120.01%	121.92%	98.25%	162.64%	149.78%	42.77%	100.00%	-
DPS	9.72	8.00	7.49	10.64	9.00	7.00	8.00	3.29%
YoY %	21.50%	6.81%	-29.61%	18.22%	28.57%	-12.50%	-	-
Horiz. %	121.50%	100.00%	93.62%	133.00%	112.50%	87.50%	100.00%	-
NAPS	3.23	3.72	3.50	3.69	3.75	3.34	2.81	2.34%
YoY %	-13.17%	6.29%	-5.15%	-1.60%	12.28%	18.86%	-	-
Horiz. %	114.95%	132.38%	124.56%	131.32%	133.45%	118.86%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 119,917
RPS	237.83	213.53	209.71	189.49	180.73	176.94	180.35	4.71%
YoY %	11.38%	1.82%	10.67%	4.85%	2.14%	-1.89%	-	-
Horiz. %	131.87%	118.40%	116.28%	105.07%	100.21%	98.11%	100.00%	-
EPS	16.42	12.29	9.86	14.37	11.61	3.31	7.75	13.31%
YoY %	33.60%	24.65%	-31.38%	23.77%	250.76%	-57.29%	-	-
Horiz. %	211.87%	158.58%	127.23%	185.42%	149.81%	42.71%	100.00%	-
DPS	4.47	2.70	2.52	3.15	2.34	1.82	2.08	13.58%
YoY %	65.56%	7.14%	-20.00%	34.62%	28.57%	-12.50%	-	-
Horiz. %	214.90%	129.81%	121.15%	151.44%	112.50%	87.50%	100.00%	-
NAPS	1.4841	1.2585	1.1787	1.0941	0.9754	0.8688	0.7311	12.51%
YoY %	17.93%	6.77%	7.73%	12.17%	12.27%	18.83%	-	-
Horiz. %	203.00%	172.14%	161.22%	149.65%	133.42%	118.83%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	2.95	2.53	2.71	4.57	3.19	2.02	2.04	-
P/RPS	0.57	0.40	0.44	0.72	0.46	0.30	0.29	11.90%
YoY %	42.50%	-9.09%	-38.89%	56.52%	53.33%	3.45%	-	-
Horiz. %	196.55%	137.93%	151.72%	248.28%	158.62%	103.45%	100.00%	-
P/EPS	8.25	6.97	9.26	9.43	7.15	15.86	6.85	3.14%
YoY %	18.36%	-24.73%	-1.80%	31.89%	-54.92%	131.53%	-	-
Horiz. %	120.44%	101.75%	135.18%	137.66%	104.38%	231.53%	100.00%	-
EY	12.12	14.35	10.80	10.60	13.99	6.31	14.60	-3.05%
YoY %	-15.54%	32.87%	1.89%	-24.23%	121.71%	-56.78%	-	-
Horiz. %	83.01%	98.29%	73.97%	72.60%	95.82%	43.22%	100.00%	-
DY	3.29	3.16	2.76	2.33	2.82	3.47	3.92	-2.87%
YoY %	4.11%	14.49%	18.45%	-17.38%	-18.73%	-11.48%	-	-
Horiz. %	83.93%	80.61%	70.41%	59.44%	71.94%	88.52%	100.00%	-
P/NAPS	0.91	0.68	0.77	1.24	0.85	0.60	0.73	3.73%
YoY %	33.82%	-11.69%	-37.90%	45.88%	41.67%	-17.81%	-	-
Horiz. %	124.66%	93.15%	105.48%	169.86%	116.44%	82.19%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	18/05/20	29/05/19	24/05/18	30/05/17	26/05/16	27/05/15	28/05/14	-
Price	3.58	2.50	2.60	4.38	3.16	1.99	2.20	-
P/RPS	0.69	0.40	0.42	0.69	0.45	0.29	0.32	13.64%
YoY %	72.50%	-4.76%	-39.13%	53.33%	55.17%	-9.38%	-	-
Horiz. %	215.62%	125.00%	131.25%	215.62%	140.62%	90.62%	100.00%	-
P/EPS	10.02	6.88	8.88	9.04	7.08	15.62	7.38	5.22%
YoY %	45.64%	-22.52%	-1.77%	27.68%	-54.67%	111.65%	-	-
Horiz. %	135.77%	93.22%	120.33%	122.49%	95.93%	211.65%	100.00%	-
EY	9.98	14.53	11.26	11.06	14.12	6.40	13.54	-4.95%
YoY %	-31.31%	29.04%	1.81%	-21.67%	120.62%	-52.73%	-	-
Horiz. %	73.71%	107.31%	83.16%	81.68%	104.28%	47.27%	100.00%	-
DY	2.72	3.20	2.88	2.43	2.85	3.52	3.64	-4.73%
YoY %	-15.00%	11.11%	18.52%	-14.74%	-19.03%	-3.30%	-	-
Horiz. %	74.73%	87.91%	79.12%	66.76%	78.30%	96.70%	100.00%	-
P/NAPS	1.11	0.67	0.74	1.19	0.84	0.60	0.78	6.05%
YoY %	65.67%	-9.46%	-37.82%	41.67%	40.00%	-23.08%	-	-
Horiz. %	142.31%	85.90%	94.87%	152.56%	107.69%	76.92%	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