[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 47.28%
YoY- 19.64%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 712,298 333,002 1,214,983 886,268 589,439 282,139 960,581 -18.11%
PBT 68,986 31,310 125,233 94,033 63,078 28,626 100,158 -22.06%
Tax -14,094 -6,378 -27,097 -20,410 -13,167 -5,580 -19,645 -19.90%
NP 54,892 24,932 98,136 73,623 49,911 23,046 80,513 -22.59%
-
NP to SH 54,063 24,596 92,968 69,706 47,328 21,766 75,525 -20.02%
-
Tax Rate 20.43% 20.37% 21.64% 21.71% 20.87% 19.49% 19.61% -
Total Cost 657,406 308,070 1,116,847 812,645 539,528 259,093 880,068 -17.71%
-
Net Worth 781,998 762,050 727,386 707,896 694,162 666,863 641,080 14.20%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,630 4,810 21,055 12,436 7,628 3,810 24,511 -46.44%
Div Payout % 17.81% 19.56% 22.65% 17.84% 16.12% 17.51% 32.46% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 781,998 762,050 727,386 707,896 694,162 666,863 641,080 14.20%
NOSH 388,388 387,775 387,133 385,579 381,635 381,095 380,784 1.33%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.71% 7.49% 8.08% 8.31% 8.47% 8.17% 8.38% -
ROE 6.91% 3.23% 12.78% 9.85% 6.82% 3.26% 11.78% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 184.91 86.52 317.36 231.62 154.54 74.04 254.72 -19.27%
EPS 14.03 6.39 24.28 18.22 12.41 5.71 20.03 -21.18%
DPS 2.50 1.25 5.50 3.25 2.00 1.00 6.50 -47.20%
NAPS 2.03 1.98 1.90 1.85 1.82 1.75 1.70 12.59%
Adjusted Per Share Value based on latest NOSH - 385,579
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 176.13 82.34 300.42 219.14 145.75 69.76 237.52 -18.11%
EPS 13.37 6.08 22.99 17.24 11.70 5.38 18.67 -20.00%
DPS 2.38 1.19 5.21 3.07 1.89 0.94 6.06 -46.46%
NAPS 1.9336 1.8843 1.7986 1.7504 1.7164 1.6489 1.5852 14.20%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.26 2.32 2.80 2.67 2.57 2.22 2.53 -
P/RPS 1.22 2.68 0.88 1.15 1.66 3.00 0.99 14.98%
P/EPS 16.10 36.30 11.53 14.66 20.71 38.87 12.63 17.61%
EY 6.21 2.75 8.67 6.82 4.83 2.57 7.92 -15.00%
DY 1.11 0.54 1.96 1.22 0.78 0.45 2.57 -42.94%
P/NAPS 1.11 1.17 1.47 1.44 1.41 1.27 1.49 -17.86%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 28/02/22 18/11/21 26/08/21 27/05/21 25/02/21 -
Price 2.60 2.33 2.40 2.73 2.81 2.80 2.27 -
P/RPS 1.41 2.69 0.76 1.18 1.82 3.78 0.89 36.01%
P/EPS 18.53 36.46 9.88 14.99 22.65 49.02 11.33 38.93%
EY 5.40 2.74 10.12 6.67 4.42 2.04 8.82 -27.96%
DY 0.96 0.54 2.29 1.19 0.71 0.36 2.86 -51.79%
P/NAPS 1.28 1.18 1.26 1.48 1.54 1.60 1.34 -3.01%

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