[TGUAN] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 17.44%
YoY- 24.92%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 333,002 328,715 296,829 307,300 282,139 242,735 245,791 22.46%
PBT 31,310 31,200 30,955 34,452 28,626 24,218 27,435 9.21%
Tax -6,378 -6,687 -7,243 -7,587 -5,580 -5,642 -5,641 8.53%
NP 24,932 24,513 23,712 26,865 23,046 18,576 21,794 9.39%
-
NP to SH 24,596 23,262 22,378 25,562 21,766 17,261 19,596 16.37%
-
Tax Rate 20.37% 21.43% 23.40% 22.02% 19.49% 23.30% 20.56% -
Total Cost 308,070 304,202 273,117 280,435 259,093 224,159 223,997 23.69%
-
Net Worth 762,050 727,386 707,896 694,162 666,863 641,080 623,569 14.31%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 4,810 8,613 4,783 3,814 3,810 5,656 1,872 87.70%
Div Payout % 19.56% 37.03% 21.37% 14.92% 17.51% 32.77% 9.56% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 762,050 727,386 707,896 694,162 666,863 641,080 623,569 14.31%
NOSH 387,775 387,133 385,579 381,635 381,095 380,784 189,712 61.13%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.49% 7.46% 7.99% 8.74% 8.17% 7.65% 8.87% -
ROE 3.23% 3.20% 3.16% 3.68% 3.26% 2.69% 3.14% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 86.52 85.86 77.57 80.57 74.04 64.37 131.26 -24.27%
EPS 6.39 6.08 5.85 6.70 5.71 4.58 10.46 -28.02%
DPS 1.25 2.25 1.25 1.00 1.00 1.50 1.00 16.05%
NAPS 1.98 1.90 1.85 1.82 1.75 1.70 3.33 -29.31%
Adjusted Per Share Value based on latest NOSH - 381,635
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 82.66 81.60 73.68 76.28 70.04 60.25 61.01 22.46%
EPS 6.11 5.77 5.55 6.35 5.40 4.28 4.86 16.50%
DPS 1.19 2.14 1.19 0.95 0.95 1.40 0.46 88.55%
NAPS 1.8917 1.8056 1.7572 1.7231 1.6554 1.5914 1.5479 14.32%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.32 2.80 2.67 2.57 2.22 2.53 5.17 -
P/RPS 2.68 3.26 3.44 3.19 3.00 3.93 3.94 -22.67%
P/EPS 36.30 46.08 45.65 38.35 38.87 55.27 49.40 -18.58%
EY 2.75 2.17 2.19 2.61 2.57 1.81 2.02 22.85%
DY 0.54 0.80 0.47 0.39 0.45 0.59 0.19 100.77%
P/NAPS 1.17 1.47 1.44 1.41 1.27 1.49 1.55 -17.11%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 28/02/22 18/11/21 26/08/21 27/05/21 25/02/21 18/11/20 -
Price 2.33 2.40 2.73 2.81 2.80 2.27 3.26 -
P/RPS 2.69 2.80 3.52 3.49 3.78 3.53 2.48 5.57%
P/EPS 36.46 39.50 46.68 41.93 49.02 49.59 31.15 11.07%
EY 2.74 2.53 2.14 2.39 2.04 2.02 3.21 -10.02%
DY 0.54 0.94 0.46 0.36 0.36 0.66 0.31 44.82%
P/NAPS 1.18 1.26 1.48 1.54 1.60 1.34 0.98 13.19%

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