[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

Latest QR

Upcoming QR

TGUAN's Result

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	342.77	352.35	352.23	329.34	300.41	292.18	291.48	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%	-
EPS	24.84	26.76	26.73	24.33	22.99	22.98	23.40	4.05%
YoY %	-7.17%	0.11%	9.86%	5.83%	0.04%	-1.79%	-	-
Horiz. %	106.15%	114.36%	114.23%	103.97%	98.25%	98.21%	100.00%	-
DPS	5.73	4.78	4.76	4.76	5.21	4.10	3.77	32.09%
YoY %	19.87%	0.42%	0.00%	-8.64%	27.07%	8.75%	-	-
Horiz. %	151.99%	126.79%	126.26%	126.26%	138.20%	108.75%	100.00%	-
NAPS	2.0068	1.9963	1.9335	1.8842	1.7985	1.7503	1.7163	10.95%
YoY %	0.53%	3.25%	2.62%	4.77%	2.75%	1.98%	-	-
Horiz. %	116.93%	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

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