[TGUAN] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 9.9%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,254,404 1,386,325 1,425,064 1,424,596 1,332,008 1,214,983 1,181,690 4.06%
PBT 98,264 125,789 137,630 137,972 125,240 125,233 125,377 -15.00%
Tax -17,748 -23,593 -27,996 -28,188 -25,512 -27,097 -27,213 -24.81%
NP 80,516 102,196 109,634 109,784 99,728 98,136 98,164 -12.38%
-
NP to SH 78,204 100,478 108,245 108,126 98,384 92,968 92,941 -10.88%
-
Tax Rate 18.06% 18.76% 20.34% 20.43% 20.37% 21.64% 21.70% -
Total Cost 1,173,888 1,284,129 1,315,429 1,314,812 1,232,280 1,116,847 1,083,526 5.49%
-
Net Worth 833,279 811,637 807,389 781,998 762,050 727,386 707,896 11.49%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 19,560 23,189 19,315 19,261 19,243 21,055 16,581 11.65%
Div Payout % 25.01% 23.08% 17.84% 17.81% 19.56% 22.65% 17.84% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 833,279 811,637 807,389 781,998 762,050 727,386 707,896 11.49%
NOSH 394,185 393,277 391,771 388,388 387,775 387,133 385,579 1.48%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.42% 7.37% 7.69% 7.71% 7.49% 8.08% 8.31% -
ROE 9.39% 12.38% 13.41% 13.83% 12.91% 12.78% 13.13% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 320.65 358.69 368.89 369.81 346.09 317.36 308.82 2.54%
EPS 20.00 26.00 28.03 28.06 25.56 24.28 24.29 -12.16%
DPS 5.00 6.00 5.00 5.00 5.00 5.50 4.33 10.07%
NAPS 2.13 2.10 2.09 2.03 1.98 1.90 1.85 9.86%
Adjusted Per Share Value based on latest NOSH - 388,388
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 310.54 343.20 352.79 352.67 329.75 300.78 292.54 4.06%
EPS 19.36 24.87 26.80 26.77 24.36 23.02 23.01 -10.88%
DPS 4.84 5.74 4.78 4.77 4.76 5.21 4.10 11.70%
NAPS 2.0629 2.0093 1.9988 1.9359 1.8865 1.8007 1.7525 11.49%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.30 2.36 2.60 2.26 2.32 2.80 2.67 -
P/RPS 0.72 0.66 0.70 0.61 0.67 0.88 0.86 -11.18%
P/EPS 11.51 9.08 9.28 8.05 9.08 11.53 10.99 3.13%
EY 8.69 11.02 10.78 12.42 11.02 8.67 9.10 -3.02%
DY 2.17 2.54 1.92 2.21 2.16 1.96 1.62 21.53%
P/NAPS 1.08 1.12 1.24 1.11 1.17 1.47 1.44 -17.46%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 28/02/23 25/11/22 25/08/22 26/05/22 28/02/22 18/11/21 -
Price 2.22 2.30 2.52 2.60 2.33 2.40 2.73 -
P/RPS 0.69 0.64 0.68 0.70 0.67 0.76 0.88 -14.98%
P/EPS 11.11 8.85 8.99 9.26 9.11 9.88 11.24 -0.77%
EY 9.00 11.30 11.12 10.80 10.97 10.12 8.90 0.74%
DY 2.25 2.61 1.98 1.92 2.15 2.29 1.59 26.07%
P/NAPS 1.04 1.10 1.21 1.28 1.18 1.26 1.48 -20.97%

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