[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 53.64%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 589,439 282,139 960,581 717,846 472,055 244,021 935,072 -26.50%
PBT 63,078 28,626 100,158 75,940 48,505 22,584 75,930 -11.63%
Tax -13,167 -5,580 -19,645 -14,003 -8,362 -3,648 -12,049 6.09%
NP 49,911 23,046 80,513 61,937 40,143 18,936 63,881 -15.18%
-
NP to SH 47,328 21,766 75,525 58,264 37,923 17,461 61,891 -16.39%
-
Tax Rate 20.87% 19.49% 19.61% 18.44% 17.24% 16.15% 15.87% -
Total Cost 539,528 259,093 880,068 655,909 431,912 225,085 871,191 -27.36%
-
Net Worth 694,162 666,863 641,080 623,569 618,130 600,253 498,934 24.65%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 7,628 3,810 24,511 9,362 7,447 3,716 14,346 -34.39%
Div Payout % 16.12% 17.51% 32.46% 16.07% 19.64% 21.29% 23.18% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 694,162 666,863 641,080 623,569 618,130 600,253 498,934 24.65%
NOSH 381,635 381,095 380,784 189,712 186,596 185,995 184,710 62.29%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.47% 8.17% 8.38% 8.63% 8.50% 7.76% 6.83% -
ROE 6.82% 3.26% 11.78% 9.34% 6.14% 2.91% 12.40% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 154.54 74.04 254.72 383.35 253.54 131.31 586.61 -58.93%
EPS 12.41 5.71 20.03 31.11 20.37 9.40 38.83 -53.28%
DPS 2.00 1.00 6.50 5.00 4.00 2.00 9.00 -63.34%
NAPS 1.82 1.75 1.70 3.33 3.32 3.23 3.13 -30.35%
Adjusted Per Share Value based on latest NOSH - 189,712
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 145.75 69.76 237.52 177.50 116.72 60.34 231.21 -26.50%
EPS 11.70 5.38 18.67 14.41 9.38 4.32 15.30 -16.38%
DPS 1.89 0.94 6.06 2.32 1.84 0.92 3.55 -34.33%
NAPS 1.7164 1.6489 1.5852 1.5419 1.5284 1.4842 1.2337 24.65%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.57 2.22 2.53 5.17 3.81 2.95 3.37 -
P/RPS 1.66 3.00 0.99 1.35 1.50 2.25 0.57 104.06%
P/EPS 20.71 38.87 12.63 16.62 18.71 31.40 8.68 78.65%
EY 4.83 2.57 7.92 6.02 5.35 3.19 11.52 -44.01%
DY 0.78 0.45 2.57 0.97 1.05 0.68 2.67 -56.00%
P/NAPS 1.41 1.27 1.49 1.55 1.15 0.91 1.08 19.47%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 18/11/20 19/08/20 18/05/20 26/02/20 -
Price 2.81 2.80 2.27 3.26 5.15 3.58 4.11 -
P/RPS 1.82 3.78 0.89 0.85 2.03 2.73 0.70 89.19%
P/EPS 22.65 49.02 11.33 10.48 25.28 38.10 10.59 66.07%
EY 4.42 2.04 8.82 9.54 3.96 2.62 9.45 -39.77%
DY 0.71 0.36 2.86 1.53 0.78 0.56 2.19 -52.83%
P/NAPS 1.54 1.60 1.34 0.98 1.55 1.11 1.31 11.39%

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