[TGUAN] QoQ Cumulative 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- -73.54%
YoY- 13.0%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,386,325 1,068,798 712,298 333,002 1,214,983 886,268 589,439 76.57%
PBT 125,789 103,223 68,986 31,310 125,233 94,033 63,078 58.23%
Tax -23,593 -20,997 -14,094 -6,378 -27,097 -20,410 -13,167 47.36%
NP 102,196 82,226 54,892 24,932 98,136 73,623 49,911 61.03%
-
NP to SH 100,478 81,184 54,063 24,596 92,968 69,706 47,328 64.95%
-
Tax Rate 18.76% 20.34% 20.43% 20.37% 21.64% 21.71% 20.87% -
Total Cost 1,284,129 986,572 657,406 308,070 1,116,847 812,645 539,528 77.98%
-
Net Worth 811,637 807,389 781,998 762,050 727,386 707,896 694,162 10.95%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 23,189 14,486 9,630 4,810 21,055 12,436 7,628 109.42%
Div Payout % 23.08% 17.84% 17.81% 19.56% 22.65% 17.84% 16.12% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 811,637 807,389 781,998 762,050 727,386 707,896 694,162 10.95%
NOSH 393,277 391,771 388,388 387,775 387,133 385,579 381,635 2.01%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.37% 7.69% 7.71% 7.49% 8.08% 8.31% 8.47% -
ROE 12.38% 10.06% 6.91% 3.23% 12.78% 9.85% 6.82% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 358.69 276.67 184.91 86.52 317.36 231.62 154.54 75.03%
EPS 26.00 21.02 14.03 6.39 24.28 18.22 12.41 63.51%
DPS 6.00 3.75 2.50 1.25 5.50 3.25 2.00 107.59%
NAPS 2.10 2.09 2.03 1.98 1.90 1.85 1.82 9.98%
Adjusted Per Share Value based on latest NOSH - 387,775
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 344.13 265.31 176.82 82.66 301.60 220.00 146.32 76.57%
EPS 24.94 20.15 13.42 6.11 23.08 17.30 11.75 64.93%
DPS 5.76 3.60 2.39 1.19 5.23 3.09 1.89 109.77%
NAPS 2.0147 2.0042 1.9412 1.8917 1.8056 1.7572 1.7231 10.95%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
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 0.94 1.22 2.68 0.88 1.15 1.66 -45.83%
P/EPS 9.08 12.37 16.10 36.30 11.53 14.66 20.71 -42.20%
EY 11.02 8.08 6.21 2.75 8.67 6.82 4.83 73.04%
DY 2.54 1.44 1.11 0.54 1.96 1.22 0.78 119.22%
P/NAPS 1.12 1.24 1.11 1.17 1.47 1.44 1.41 -14.19%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
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 0.91 1.41 2.69 0.76 1.18 1.82 -50.08%
P/EPS 8.85 11.99 18.53 36.46 9.88 14.99 22.65 -46.46%
EY 11.30 8.34 5.40 2.74 10.12 6.67 4.42 86.65%
DY 2.61 1.49 0.96 0.54 2.29 1.19 0.71 137.62%
P/NAPS 1.10 1.21 1.28 1.18 1.26 1.48 1.54 -20.04%

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