[TGUAN] QoQ 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- -28.86%
YoY- -17.06%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 317,379 290,691 313,601 317,527 356,500 379,296 333,002 -3.14%
PBT 28,213 24,846 24,566 22,566 34,237 37,676 31,310 -6.70%
Tax -5,925 -4,328 -4,437 -2,596 -6,903 -7,716 -6,378 -4.78%
NP 22,288 20,518 20,129 19,970 27,334 29,960 24,932 -7.19%
-
NP to SH 21,900 21,584 19,551 19,294 27,121 29,467 24,596 -7.44%
-
Tax Rate 21.00% 17.42% 18.06% 11.50% 20.16% 20.48% 20.37% -
Total Cost 295,091 270,173 293,472 297,557 329,166 349,336 308,070 -2.82%
-
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 - - 4,890 8,696 4,828 4,815 4,810 -
Div Payout % - - 25.01% 45.07% 17.80% 16.34% 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 7.02% 7.06% 6.42% 6.29% 7.67% 7.90% 7.49% -
ROE 2.50% 2.53% 2.35% 2.38% 3.36% 3.77% 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 80.85 74.27 80.16 82.16 92.28 98.46 86.52 -4.41%
EPS 5.58 5.51 5.00 4.99 7.02 7.65 6.39 -8.63%
DPS 0.00 0.00 1.25 2.25 1.25 1.25 1.25 -
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 78.47 71.87 77.54 78.51 88.15 93.78 82.34 -3.15%
EPS 5.41 5.34 4.83 4.77 6.71 7.29 6.08 -7.48%
DPS 0.00 0.00 1.21 2.15 1.19 1.19 1.19 -
NAPS 2.1643 2.1096 2.0603 2.0068 1.9963 1.9335 1.8842 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 2.37 2.88 2.87 2.87 2.82 2.30 2.68 -7.86%
P/EPS 34.41 38.80 46.02 47.28 37.03 29.54 36.30 -3.49%
EY 2.91 2.58 2.17 2.12 2.70 3.38 2.75 3.83%
DY 0.00 0.00 0.54 0.95 0.48 0.55 0.54 -
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 2.35 2.76 2.77 2.80 2.73 2.64 2.69 -8.60%
P/EPS 34.06 37.17 44.42 46.07 35.89 33.99 36.46 -4.43%
EY 2.94 2.69 2.25 2.17 2.79 2.94 2.74 4.80%
DY 0.00 0.00 0.56 0.98 0.50 0.48 0.54 -
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