[TGUAN] QoQ 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- 26.1%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 328,715 296,829 307,300 282,139 242,735 245,791 228,034 27.52%
PBT 31,200 30,955 34,452 28,626 24,218 27,435 25,921 13.11%
Tax -6,687 -7,243 -7,587 -5,580 -5,642 -5,641 -4,714 26.16%
NP 24,513 23,712 26,865 23,046 18,576 21,794 21,207 10.11%
-
NP to SH 23,262 22,378 25,562 21,766 17,261 19,596 20,462 8.90%
-
Tax Rate 21.43% 23.40% 22.02% 19.49% 23.30% 20.56% 18.19% -
Total Cost 304,202 273,117 280,435 259,093 224,159 223,997 206,827 29.24%
-
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 8,613 4,783 3,814 3,810 5,656 1,872 3,723 74.65%
Div Payout % 37.03% 21.37% 14.92% 17.51% 32.77% 9.56% 18.20% -
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 7.46% 7.99% 8.74% 8.17% 7.65% 8.87% 9.30% -
ROE 3.20% 3.16% 3.68% 3.26% 2.69% 3.14% 3.31% -
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 85.86 77.57 80.57 74.04 64.37 131.26 122.48 -21.03%
EPS 6.08 5.85 6.70 5.71 4.58 10.46 10.99 -32.53%
DPS 2.25 1.25 1.00 1.00 1.50 1.00 2.00 8.14%
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 81.28 73.39 75.98 69.76 60.02 60.77 56.38 27.53%
EPS 5.75 5.53 6.32 5.38 4.27 4.85 5.06 8.87%
DPS 2.13 1.18 0.94 0.94 1.40 0.46 0.92 74.74%
NAPS 1.7985 1.7503 1.7163 1.6488 1.5851 1.5418 1.5283 11.43%
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 3.26 3.44 3.19 3.00 3.93 3.94 3.11 3.18%
P/EPS 46.08 45.65 38.35 38.87 55.27 49.40 34.67 20.82%
EY 2.17 2.19 2.61 2.57 1.81 2.02 2.88 -17.15%
DY 0.80 0.47 0.39 0.45 0.59 0.19 0.52 33.16%
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 2.80 3.52 3.49 3.78 3.53 2.48 4.20 -23.62%
P/EPS 39.50 46.68 41.93 49.02 49.59 31.15 46.86 -10.73%
EY 2.53 2.14 2.39 2.04 2.02 3.21 2.13 12.12%
DY 0.94 0.46 0.36 0.36 0.66 0.31 0.39 79.47%
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