[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

28-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 0.11%

YoY- 16.47%

Quarter Report

TGIB_Quarterly results_Q3 2022.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Annualized Quarter Result
Revenue	1,208,584	1,254,404	1,386,325	1,425,064	1,424,596	1,332,008	1,214,983	-0.35%
YoY %	-3.65%	-9.52%	-2.72%	0.03%	6.95%	9.63%	-	-
Horiz. %	99.47%	103.24%	114.10%	117.29%	117.25%	109.63%	100.00%	-
PBT	98,824	98,264	125,789	137,630	137,972	125,240	125,233	-14.64%
YoY %	0.57%	-21.88%	-8.60%	-0.25%	10.17%	0.01%	-	-
Horiz. %	78.91%	78.46%	100.44%	109.90%	110.17%	100.01%	100.00%	-
Tax	-17,530	-17,748	-23,593	-27,996	-28,188	-25,512	-27,097	-25.25%
YoY %	1.23%	24.77%	15.73%	0.68%	-10.49%	5.85%	-	-
Horiz. %	64.69%	65.50%	87.07%	103.32%	104.03%	94.15%	100.00%	-
NP	81,294	80,516	102,196	109,634	109,784	99,728	98,136	-11.82%
YoY %	0.97%	-21.21%	-6.78%	-0.14%	10.08%	1.62%	-	-
Horiz. %	82.84%	82.05%	104.14%	111.72%	111.87%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,270	78,204	100,478	108,245	108,126	98,384	92,968	-7.84%
YoY %	5.20%	-22.17%	-7.18%	0.11%	9.90%	5.83%	-	-
Horiz. %	88.49%	84.12%	108.08%	116.43%	116.30%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.74%	18.06%	18.76%	20.34%	20.43%	20.37%	21.64%	-
YoY %	-1.77%	-3.73%	-7.77%	-0.44%	0.29%	-5.87%	-	-
Horiz. %	81.98%	83.46%	86.69%	93.99%	94.41%	94.13%	100.00%	-
Total Cost	1,127,290	1,173,888	1,284,129	1,315,429	1,314,812	1,232,280	1,116,847	0.62%
YoY %	-3.97%	-8.58%	-2.38%	0.05%	6.70%	10.34%	-	-
Horiz. %	100.94%	105.11%	114.98%	117.78%	117.73%	110.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	853,201	833,279	811,637	807,389	781,998	762,050	727,386	11.25%
YoY %	2.39%	2.67%	0.53%	3.25%	2.62%	4.77%	-	-
Horiz. %	117.30%	114.56%	111.58%	111.00%	107.51%	104.77%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	9,784	19,560	23,189	19,315	19,261	19,243	21,055	-40.09%
YoY %	-49.98%	-15.65%	20.06%	0.28%	0.09%	-8.61%	-	-
Horiz. %	46.47%	92.90%	110.14%	91.74%	91.48%	91.39%	100.00%	-
Div Payout %	11.89%	25.01%	23.08%	17.84%	17.81%	19.56%	22.65%	-
YoY %	-52.46%	8.36%	29.37%	0.17%	-8.95%	-13.64%	-	-
Horiz. %	52.49%	110.42%	101.90%	78.76%	78.63%	86.36%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	853,201	833,279	811,637	807,389	781,998	762,050	727,386	11.25%
YoY %	2.39%	2.67%	0.53%	3.25%	2.62%	4.77%	-	-
Horiz. %	117.30%	114.56%	111.58%	111.00%	107.51%	104.77%	100.00%	-
NOSH	394,444	394,185	393,277	391,771	388,388	387,775	387,133	1.25%
YoY %	0.07%	0.23%	0.38%	0.87%	0.16%	0.17%	-	-
Horiz. %	101.89%	101.82%	101.59%	101.20%	100.32%	100.17%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	6.73%	6.42%	7.37%	7.69%	7.71%	7.49%	8.08%	-
YoY %	4.83%	-12.89%	-4.16%	-0.26%	2.94%	-7.30%	-	-
Horiz. %	83.29%	79.46%	91.21%	95.17%	95.42%	92.70%	100.00%	-
ROE	9.64%	9.39%	12.38%	13.41%	13.83%	12.91%	12.78%	-
YoY %	2.66%	-24.15%	-7.68%	-3.04%	7.13%	1.02%	-	-
Horiz. %	75.43%	73.47%	96.87%	104.93%	108.22%	101.02%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	308.80	320.65	358.69	368.89	369.81	346.09	317.36	-1.81%
YoY %	-3.70%	-10.61%	-2.77%	-0.25%	6.85%	9.05%	-	-
Horiz. %	97.30%	101.04%	113.02%	116.24%	116.53%	109.05%	100.00%	-
EPS	21.02	20.00	26.00	28.03	28.06	25.56	24.28	-9.18%
YoY %	5.10%	-23.08%	-7.24%	-0.11%	9.78%	5.27%	-	-
Horiz. %	86.57%	82.37%	107.08%	115.44%	115.57%	105.27%	100.00%	-
DPS	2.50	5.00	6.00	5.00	5.00	5.00	5.50	-40.96%
YoY %	-50.00%	-16.67%	20.00%	0.00%	0.00%	-9.09%	-	-
Horiz. %	45.45%	90.91%	109.09%	90.91%	90.91%	90.91%	100.00%	-
NAPS	2.18	2.13	2.10	2.09	2.03	1.98	1.90	9.62%
YoY %	2.35%	1.43%	0.48%	2.96%	2.53%	4.21%	-	-
Horiz. %	114.74%	112.11%	110.53%	110.00%	106.84%	104.21%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 391,771
RPS	299.20	310.54	343.20	352.79	352.67	329.75	300.78	-0.35%
YoY %	-3.65%	-9.52%	-2.72%	0.03%	6.95%	9.63%	-	-
Horiz. %	99.47%	103.24%	114.10%	117.29%	117.25%	109.63%	100.00%	-
EPS	20.37	19.36	24.87	26.80	26.77	24.36	23.02	-7.85%
YoY %	5.22%	-22.16%	-7.20%	0.11%	9.89%	5.82%	-	-
Horiz. %	88.49%	84.10%	108.04%	116.42%	116.29%	105.82%	100.00%	-
DPS	2.42	4.84	5.74	4.78	4.77	4.76	5.21	-40.10%
YoY %	-50.00%	-15.68%	20.08%	0.21%	0.21%	-8.64%	-	-
Horiz. %	46.45%	92.90%	110.17%	91.75%	91.55%	91.36%	100.00%	-
NAPS	2.1122	2.0629	2.0093	1.9988	1.9359	1.8865	1.8007	11.25%
YoY %	2.39%	2.67%	0.53%	3.25%	2.62%	4.76%	-	-
Horiz. %	117.30%	114.56%	111.58%	111.00%	107.51%	104.76%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	2.14	2.30	2.36	2.60	2.26	2.32	2.80	-
P/RPS	0.69	0.72	0.66	0.70	0.61	0.67	0.88	-15.00%
YoY %	-4.17%	9.09%	-5.71%	14.75%	-8.96%	-23.86%	-	-
Horiz. %	78.41%	81.82%	75.00%	79.55%	69.32%	76.14%	100.00%	-
P/EPS	10.18	11.51	9.08	9.28	8.05	9.08	11.53	-7.98%
YoY %	-11.56%	26.76%	-2.16%	15.28%	-11.34%	-21.25%	-	-
Horiz. %	88.29%	99.83%	78.75%	80.49%	69.82%	78.75%	100.00%	-
EY	9.82	8.69	11.02	10.78	12.42	11.02	8.67	8.68%
YoY %	13.00%	-21.14%	2.23%	-13.20%	12.70%	27.10%	-	-
Horiz. %	113.26%	100.23%	127.10%	124.34%	143.25%	127.10%	100.00%	-
DY	1.17	2.17	2.54	1.92	2.21	2.16	1.96	-29.17%
YoY %	-46.08%	-14.57%	32.29%	-13.12%	2.31%	10.20%	-	-
Horiz. %	59.69%	110.71%	129.59%	97.96%	112.76%	110.20%	100.00%	-
P/NAPS	0.98	1.08	1.12	1.24	1.11	1.17	1.47	-23.74%
YoY %	-9.26%	-3.57%	-9.68%	11.71%	-5.13%	-20.41%	-	-
Horiz. %	66.67%	73.47%	76.19%	84.35%	75.51%	79.59%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	22/05/23	28/02/23	25/11/22	25/08/22	26/05/22	28/02/22	-
Price	2.05	2.22	2.30	2.52	2.60	2.33	2.40	-
P/RPS	0.66	0.69	0.64	0.68	0.70	0.67	0.76	-9.00%
YoY %	-4.35%	7.81%	-5.88%	-2.86%	4.48%	-11.84%	-	-
Horiz. %	86.84%	90.79%	84.21%	89.47%	92.11%	88.16%	100.00%	-
P/EPS	9.75	11.11	8.85	8.99	9.26	9.11	9.88	-0.88%
YoY %	-12.24%	25.54%	-1.56%	-2.92%	1.65%	-7.79%	-	-
Horiz. %	98.68%	112.45%	89.57%	90.99%	93.72%	92.21%	100.00%	-
EY	10.25	9.00	11.30	11.12	10.80	10.97	10.12	0.85%
YoY %	13.89%	-20.35%	1.62%	2.96%	-1.55%	8.40%	-	-
Horiz. %	101.28%	88.93%	111.66%	109.88%	106.72%	108.40%	100.00%	-
DY	1.22	2.25	2.61	1.98	1.92	2.15	2.29	-34.35%
YoY %	-45.78%	-13.79%	31.82%	3.12%	-10.70%	-6.11%	-	-
Horiz. %	53.28%	98.25%	113.97%	86.46%	83.84%	93.89%	100.00%	-
P/NAPS	0.94	1.04	1.10	1.21	1.28	1.18	1.26	-17.78%
YoY %	-9.62%	-5.45%	-9.09%	-5.47%	8.47%	-6.35%	-	-
Horiz. %	74.60%	82.54%	87.30%	96.03%	101.59%	93.65%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 June 2024

MQ Trader

MQ Trading Signals

2024-06-19 16:30:00

ADX

5 Mins

BUY

2024-06-19 16:20:00

ADX

10 Mins

BUY

2024-06-19 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-19 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-19 15:50:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

482

DNEX

DAGANG NEXCHANGE BERHAD

458

TOPGLOV

TOP GLOVE CORPORATION BHD

452

MPI

MALAYSIAN PACIFIC INDUSTRIES

366

PTRANS

PERAK TRANSIT BERHAD

341

HLIND

HONG LEONG INDUSTRIES BHD

325

SALCON

SALCON BHD

249

PBBANK

PUBLIC BANK BHD

237

YTLPOWR

YTL POWER INTERNATIONAL BHD

219

Daily Stocks

HSI-CXF

0.195

+0.065

233,980,500

HSI-HUZ

0.175

-0.075

171,458,800

TOPGLOV

1.14

-0.03

164,902,100

INIX-OR

0.02

0.00

141,839,900

JAKS

0.19

+0.01

124,707,000

JCY

0.825

-0.005

113,536,700

MYEG

1.06

-0.01

103,497,700

AHB-WC

0.06

0.00

96,620,600

DNEX

0.495

-0.005

90,246,200

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

PANAMY

20.26

+0.18

18,500

KENERGY

0.97

+0.16

48,194,200

HTPADU

2.10

+0.16

2,810,200

PGF

2.33

+0.16

1,482,800

HSI-CVT

0.675

+0.155

447,200

TOYOVEN

1.48

+0.15

1,930,300

HSI-CXK

0.86

+0.14

179,000

HSI-CVF

0.43

+0.13

4,212,700

CVIEW

1.53

+0.13

31,200

PGF-PA

1.39

+0.12

85,400

More gainer Stocks

DLADY

36.86

-0.74

57,100

PETDAG

17.38

-0.40

555,600

SHL

2.54

-0.24

59,300

CHINHIN

3.13

-0.21

1,474,700

MPI

39.70

-0.20

234,400

KESM

7.42

-0.20

73,600

HSI-HUY

0.63

-0.185

362,800

ORIENT

6.97

-0.18

1,220,900

ALLIANZ

21.88

-0.18

9,300

VITROX

4.40

-0.17

3,938,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More