[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 23.77%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 921,671 604,292 313,601 1,386,325 1,068,798 712,298 333,002 97.00%
PBT 77,625 49,412 24,566 125,789 103,223 68,986 31,310 83.07%
Tax -14,690 -8,765 -4,437 -23,593 -20,997 -14,094 -6,378 74.31%
NP 62,935 40,647 20,129 102,196 82,226 54,892 24,932 85.28%
-
NP to SH 63,035 41,135 19,551 100,478 81,184 54,063 24,596 87.16%
-
Tax Rate 18.92% 17.74% 18.06% 18.76% 20.34% 20.43% 20.37% -
Total Cost 858,736 563,645 293,472 1,284,129 986,572 657,406 308,070 97.94%
-
Net Worth 875,357 853,201 833,279 811,637 807,389 781,998 762,050 9.67%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 4,906 4,892 4,890 23,189 14,486 9,630 4,810 1.32%
Div Payout % 7.78% 11.89% 25.01% 23.08% 17.84% 17.81% 19.56% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 875,357 853,201 833,279 811,637 807,389 781,998 762,050 9.67%
NOSH 397,489 394,444 394,185 393,277 391,771 388,388 387,775 1.66%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.83% 6.73% 6.42% 7.37% 7.69% 7.71% 7.49% -
ROE 7.20% 4.82% 2.35% 12.38% 10.06% 6.91% 3.23% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 234.80 154.40 80.16 358.69 276.67 184.91 86.52 94.44%
EPS 16.06 10.51 5.00 26.00 21.02 14.03 6.39 84.75%
DPS 1.25 1.25 1.25 6.00 3.75 2.50 1.25 0.00%
NAPS 2.23 2.18 2.13 2.10 2.09 2.03 1.98 8.24%
Adjusted Per Share Value based on latest NOSH - 393,277
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 228.17 149.60 77.64 343.20 264.59 176.34 82.44 97.00%
EPS 15.60 10.18 4.84 24.87 20.10 13.38 6.09 87.10%
DPS 1.21 1.21 1.21 5.74 3.59 2.38 1.19 1.11%
NAPS 2.167 2.1122 2.0629 2.0093 1.9988 1.9359 1.8865 9.67%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.92 2.14 2.30 2.36 2.60 2.26 2.32 -
P/RPS 0.82 1.39 2.87 0.66 0.94 1.22 2.68 -54.56%
P/EPS 11.96 20.36 46.02 9.08 12.37 16.10 36.30 -52.26%
EY 8.36 4.91 2.17 11.02 8.08 6.21 2.75 109.71%
DY 0.65 0.58 0.54 2.54 1.44 1.11 0.54 13.14%
P/NAPS 0.86 0.98 1.08 1.12 1.24 1.11 1.17 -18.53%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 22/05/23 28/02/23 25/11/22 25/08/22 26/05/22 -
Price 1.90 2.05 2.22 2.30 2.52 2.60 2.33 -
P/RPS 0.81 1.33 2.77 0.64 0.91 1.41 2.69 -55.04%
P/EPS 11.83 19.50 44.42 8.85 11.99 18.53 36.46 -52.74%
EY 8.45 5.13 2.25 11.30 8.34 5.40 2.74 111.72%
DY 0.66 0.61 0.56 2.61 1.49 0.96 0.54 14.30%
P/NAPS 0.85 0.94 1.04 1.10 1.21 1.28 1.18 -19.62%

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