[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1] | Financial Results | I3investor

[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

26-May-2022

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- 5.83%

YoY- 13.0%

Quarter Report

TGIB_Quarterly results_Q1 2022.pdf

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Annualized Quarter Result
Revenue	1,386,325	1,425,064	1,424,596	1,332,008	1,214,983	1,181,690	1,178,878	11.37%
YoY %	-2.72%	0.03%	6.95%	9.63%	2.82%	0.24%	-	-
Horiz. %	117.60%	120.88%	120.84%	112.99%	103.06%	100.24%	100.00%	-
PBT	125,789	137,630	137,972	125,240	125,233	125,377	126,156	-0.19%
YoY %	-8.60%	-0.25%	10.17%	0.01%	-0.11%	-0.62%	-	-
Horiz. %	99.71%	109.10%	109.37%	99.27%	99.27%	99.38%	100.00%	-
Tax	-23,593	-27,996	-28,188	-25,512	-27,097	-27,213	-26,334	-7.04%
YoY %	15.73%	0.68%	-10.49%	5.85%	0.43%	-3.34%	-	-
Horiz. %	89.59%	106.31%	107.04%	96.88%	102.90%	103.34%	100.00%	-
NP	102,196	109,634	109,784	99,728	98,136	98,164	99,822	1.57%
YoY %	-6.78%	-0.14%	10.08%	1.62%	-0.03%	-1.66%	-	-
Horiz. %	102.38%	109.83%	109.98%	99.91%	98.31%	98.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,478	108,245	108,126	98,384	92,968	92,941	94,656	4.04%
YoY %	-7.18%	0.11%	9.90%	5.83%	0.03%	-1.81%	-	-
Horiz. %	106.15%	114.36%	114.23%	103.94%	98.22%	98.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.76%	20.34%	20.43%	20.37%	21.64%	21.70%	20.87%	-
YoY %	-7.77%	-0.44%	0.29%	-5.87%	-0.28%	3.98%	-	-
Horiz. %	89.89%	97.46%	97.89%	97.60%	103.69%	103.98%	100.00%	-
Total Cost	1,284,129	1,315,429	1,314,812	1,232,280	1,116,847	1,083,526	1,079,056	12.26%
YoY %	-2.38%	0.05%	6.70%	10.34%	3.08%	0.41%	-	-
Horiz. %	119.00%	121.91%	121.85%	114.20%	103.50%	100.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	811,637	807,389	781,998	762,050	727,386	707,896	694,162	10.95%
YoY %	0.53%	3.25%	2.62%	4.77%	2.75%	1.98%	-	-
Horiz. %	116.92%	116.31%	112.65%	109.78%	104.79%	101.98%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	23,189	19,315	19,261	19,243	21,055	16,581	15,256	32.09%
YoY %	20.06%	0.28%	0.09%	-8.61%	26.98%	8.69%	-	-
Horiz. %	152.00%	126.61%	126.25%	126.13%	138.01%	108.69%	100.00%	-
Div Payout %	23.08%	17.84%	17.81%	19.56%	22.65%	17.84%	16.12%	-
YoY %	29.37%	0.17%	-8.95%	-13.64%	26.96%	10.67%	-	-
Horiz. %	143.18%	110.67%	110.48%	121.34%	140.51%	110.67%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	811,637	807,389	781,998	762,050	727,386	707,896	694,162	10.95%
YoY %	0.53%	3.25%	2.62%	4.77%	2.75%	1.98%	-	-
Horiz. %	116.92%	116.31%	112.65%	109.78%	104.79%	101.98%	100.00%	-
NOSH	393,277	391,771	388,388	387,775	387,133	385,579	381,635	2.01%
YoY %	0.38%	0.87%	0.16%	0.17%	0.40%	1.03%	-	-
Horiz. %	103.05%	102.66%	101.77%	101.61%	101.44%	101.03%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	7.37%	7.69%	7.71%	7.49%	8.08%	8.31%	8.47%	-
YoY %	-4.16%	-0.26%	2.94%	-7.30%	-2.77%	-1.89%	-	-
Horiz. %	87.01%	90.79%	91.03%	88.43%	95.40%	98.11%	100.00%	-
ROE	12.38%	13.41%	13.83%	12.91%	12.78%	13.13%	13.64%	-
YoY %	-7.68%	-3.04%	7.13%	1.02%	-2.67%	-3.74%	-	-
Horiz. %	90.76%	98.31%	101.39%	94.65%	93.70%	96.26%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	358.69	368.89	369.81	346.09	317.36	308.82	309.09	10.40%
YoY %	-2.77%	-0.25%	6.85%	9.05%	2.77%	-0.09%	-	-
Horiz. %	116.05%	119.35%	119.64%	111.97%	102.68%	99.91%	100.00%	-
EPS	26.00	28.03	28.06	25.56	24.28	24.29	24.82	3.13%
YoY %	-7.24%	-0.11%	9.78%	5.27%	-0.04%	-2.14%	-	-
Horiz. %	104.75%	112.93%	113.05%	102.98%	97.82%	97.86%	100.00%	-
DPS	6.00	5.00	5.00	5.00	5.50	4.33	4.00	30.94%
YoY %	20.00%	0.00%	0.00%	-9.09%	27.02%	8.25%	-	-
Horiz. %	150.00%	125.00%	125.00%	125.00%	137.50%	108.25%	100.00%	-
NAPS	2.10	2.09	2.03	1.98	1.90	1.85	1.82	9.98%
YoY %	0.48%	2.96%	2.53%	4.21%	2.70%	1.65%	-	-
Horiz. %	115.38%	114.84%	111.54%	108.79%	104.40%	101.65%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 387,775
RPS	344.13	353.75	353.63	330.65	301.60	293.33	292.64	11.37%
YoY %	-2.72%	0.03%	6.95%	9.63%	2.82%	0.24%	-	-
Horiz. %	117.59%	120.88%	120.84%	112.99%	103.06%	100.24%	100.00%	-
EPS	24.94	26.87	26.84	24.42	23.08	23.07	23.50	4.03%
YoY %	-7.18%	0.11%	9.91%	5.81%	0.04%	-1.83%	-	-
Horiz. %	106.13%	114.34%	114.21%	103.91%	98.21%	98.17%	100.00%	-
DPS	5.76	4.79	4.78	4.78	5.23	4.12	3.79	32.08%
YoY %	20.25%	0.21%	0.00%	-8.60%	26.94%	8.71%	-	-
Horiz. %	151.98%	126.39%	126.12%	126.12%	137.99%	108.71%	100.00%	-
NAPS	2.0147	2.0042	1.9412	1.8917	1.8056	1.7572	1.7231	10.95%
YoY %	0.52%	3.25%	2.62%	4.77%	2.75%	1.98%	-	-
Horiz. %	116.92%	116.31%	112.66%	109.78%	104.79%	101.98%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	2.36	2.60	2.26	2.32	2.80	2.67	2.57	-
P/RPS	0.66	0.70	0.61	0.67	0.88	0.86	0.83	-14.13%
YoY %	-5.71%	14.75%	-8.96%	-23.86%	2.33%	3.61%	-	-
Horiz. %	79.52%	84.34%	73.49%	80.72%	106.02%	103.61%	100.00%	-
P/EPS	9.08	9.28	8.05	9.08	11.53	10.99	10.36	-8.39%
YoY %	-2.16%	15.28%	-11.34%	-21.25%	4.91%	6.08%	-	-
Horiz. %	87.64%	89.58%	77.70%	87.64%	111.29%	106.08%	100.00%	-
EY	11.02	10.78	12.42	11.02	8.67	9.10	9.66	9.15%
YoY %	2.23%	-13.20%	12.70%	27.10%	-4.73%	-5.80%	-	-
Horiz. %	114.08%	111.59%	128.57%	114.08%	89.75%	94.20%	100.00%	-
DY	2.54	1.92	2.21	2.16	1.96	1.62	1.56	38.27%
YoY %	32.29%	-13.12%	2.31%	10.20%	20.99%	3.85%	-	-
Horiz. %	162.82%	123.08%	141.67%	138.46%	125.64%	103.85%	100.00%	-
P/NAPS	1.12	1.24	1.11	1.17	1.47	1.44	1.41	-14.19%
YoY %	-9.68%	11.71%	-5.13%	-20.41%	2.08%	2.13%	-	-
Horiz. %	79.43%	87.94%	78.72%	82.98%	104.26%	102.13%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	28/02/23	25/11/22	25/08/22	26/05/22	28/02/22	18/11/21	26/08/21	-
Price	2.30	2.52	2.60	2.33	2.40	2.73	2.81	-
P/RPS	0.64	0.68	0.70	0.67	0.76	0.88	0.91	-20.86%
YoY %	-5.88%	-2.86%	4.48%	-11.84%	-13.64%	-3.30%	-	-
Horiz. %	70.33%	74.73%	76.92%	73.63%	83.52%	96.70%	100.00%	-
P/EPS	8.85	8.99	9.26	9.11	9.88	11.24	11.32	-15.09%
YoY %	-1.56%	-2.92%	1.65%	-7.79%	-12.10%	-0.71%	-	-
Horiz. %	78.18%	79.42%	81.80%	80.48%	87.28%	99.29%	100.00%	-
EY	11.30	11.12	10.80	10.97	10.12	8.90	8.83	17.81%
YoY %	1.62%	2.96%	-1.55%	8.40%	13.71%	0.79%	-	-
Horiz. %	127.97%	125.93%	122.31%	124.24%	114.61%	100.79%	100.00%	-
DY	2.61	1.98	1.92	2.15	2.29	1.59	1.42	49.88%
YoY %	31.82%	3.12%	-10.70%	-6.11%	44.03%	11.97%	-	-
Horiz. %	183.80%	139.44%	135.21%	151.41%	161.27%	111.97%	100.00%	-
P/NAPS	1.10	1.21	1.28	1.18	1.26	1.48	1.54	-20.04%
YoY %	-9.09%	-5.47%	8.47%	-6.35%	-14.86%	-3.90%	-	-
Horiz. %	71.43%	78.57%	83.12%	76.62%	81.82%	96.10%	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

Post a Comment

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Stock Pick Contest Year 2024

Stock Pick Year 2024 - 30 Apr Result

2

Dark Horse Radar

Tambun (5191) - The Undervalue Gem for Penang Property Stock Gold Rush with ColdEye FongSiling 冷眼

3

Koon Yew Yin's Blog

Sendai is still up trend - Koon Yew Yin

4

CEO Morning Brief

YTL Power, YTL Corp Touch New Highs

5

save malaysia!

Does SJKC education of DAP’s Pang Sock Tao make her incompetent as a future KKB’s people’s rep?

6

save malaysia!

Travesty of justice: Jail time for stealing sardine but big sharks escape the net of justice?

7

save malaysia!

Anwar should seek legal recourse over Bloomberg's casino report, says lawyer

8

BFM Podcast

No Hard Landing For US Yet

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

332

3

MALAYSIAN PACIFIC INDUSTRIES

331

4

HONG LEONG INDUSTRIES BHD

329

5

YTL POWER INTERNATIONAL BHD

200

6

MY E.G. SERVICES BHD

180

7

SAPURA ENERGY BERHAD

141

8

PUBLIC BANK BHD

140

9

GENTING MALAYSIA BERHAD

136

10

MALAYAN BANKING BHD

135

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....