[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -71.18%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,214,983 886,268 589,439 282,139 960,581 717,846 472,055 87.48%
PBT 125,233 94,033 63,078 28,626 100,158 75,940 48,505 87.87%
Tax -27,097 -20,410 -13,167 -5,580 -19,645 -14,003 -8,362 118.51%
NP 98,136 73,623 49,911 23,046 80,513 61,937 40,143 81.17%
-
NP to SH 92,968 69,706 47,328 21,766 75,525 58,264 37,923 81.51%
-
Tax Rate 21.64% 21.71% 20.87% 19.49% 19.61% 18.44% 17.24% -
Total Cost 1,116,847 812,645 539,528 259,093 880,068 655,909 431,912 88.06%
-
Net Worth 727,386 707,896 694,162 666,863 641,080 623,569 618,130 11.42%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 21,055 12,436 7,628 3,810 24,511 9,362 7,447 99.56%
Div Payout % 22.65% 17.84% 16.12% 17.51% 32.46% 16.07% 19.64% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 727,386 707,896 694,162 666,863 641,080 623,569 618,130 11.42%
NOSH 387,133 385,579 381,635 381,095 380,784 189,712 186,596 62.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.08% 8.31% 8.47% 8.17% 8.38% 8.63% 8.50% -
ROE 12.78% 9.85% 6.82% 3.26% 11.78% 9.34% 6.14% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 317.36 231.62 154.54 74.04 254.72 383.35 253.54 16.09%
EPS 24.28 18.22 12.41 5.71 20.03 31.11 20.37 12.38%
DPS 5.50 3.25 2.00 1.00 6.50 5.00 4.00 23.58%
NAPS 1.90 1.85 1.82 1.75 1.70 3.33 3.32 -30.99%
Adjusted Per Share Value based on latest NOSH - 381,095
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 300.78 219.40 145.92 69.85 237.80 177.71 116.86 87.48%
EPS 23.02 17.26 11.72 5.39 18.70 14.42 9.39 81.51%
DPS 5.21 3.08 1.89 0.94 6.07 2.32 1.84 99.76%
NAPS 1.8007 1.7525 1.7185 1.6509 1.5871 1.5437 1.5302 11.42%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.80 2.67 2.57 2.22 2.53 5.17 3.81 -
P/RPS 0.88 1.15 1.66 3.00 0.99 1.35 1.50 -29.85%
P/EPS 11.53 14.66 20.71 38.87 12.63 16.62 18.71 -27.51%
EY 8.67 6.82 4.83 2.57 7.92 6.02 5.35 37.84%
DY 1.96 1.22 0.78 0.45 2.57 0.97 1.05 51.43%
P/NAPS 1.47 1.44 1.41 1.27 1.49 1.55 1.15 17.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 18/11/21 26/08/21 27/05/21 25/02/21 18/11/20 19/08/20 -
Price 2.40 2.73 2.81 2.80 2.27 3.26 5.15 -
P/RPS 0.76 1.18 1.82 3.78 0.89 0.85 2.03 -47.96%
P/EPS 9.88 14.99 22.65 49.02 11.33 10.48 25.28 -46.45%
EY 10.12 6.67 4.42 2.04 8.82 9.54 3.96 86.60%
DY 2.29 1.19 0.71 0.36 2.86 1.53 0.78 104.63%
P/NAPS 1.26 1.48 1.54 1.60 1.34 0.98 1.55 -12.86%

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