[TGUAN] QoQ TTM Result on 30-Sep-2023 [#3]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

23-Nov-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Sep-2023 [#3]

Profit Trend

QoQ- -5.96%

YoY- -21.18%

Quarter Report

TGIB_Quarterly results_Q3 2023.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
TTM Result
Revenue	1,271,169	1,240,118	1,239,198	1,278,319	1,366,924	1,386,325	1,397,513	-6.11%
YoY %	2.50%	0.07%	-3.06%	-6.48%	-1.40%	-0.80%	-	-
Horiz. %	90.96%	88.74%	88.67%	91.47%	97.81%	99.20%	100.00%	-
PBT	98,066	91,402	100,191	106,215	119,045	125,789	134,423	-18.94%
YoY %	7.29%	-8.77%	-5.67%	-10.78%	-5.36%	-6.42%	-	-
Horiz. %	72.95%	68.00%	74.53%	79.02%	88.56%	93.58%	100.00%	-
Tax	-21,655	-19,478	-17,286	-18,264	-21,652	-23,593	-27,684	-15.09%
YoY %	-11.18%	-12.68%	5.35%	15.65%	8.23%	14.78%	-	-
Horiz. %	78.22%	70.36%	62.44%	65.97%	78.21%	85.22%	100.00%	-
NP	76,411	71,924	82,905	87,951	97,393	102,196	106,739	-19.95%
YoY %	6.24%	-13.25%	-5.74%	-9.69%	-4.70%	-4.26%	-	-
Horiz. %	71.59%	67.38%	77.67%	82.40%	91.24%	95.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,356	70,995	82,329	87,550	95,433	100,478	104,446	-19.54%
YoY %	6.14%	-13.77%	-5.96%	-8.26%	-5.02%	-3.80%	-	-
Horiz. %	72.15%	67.97%	78.82%	83.82%	91.37%	96.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	21.31%	17.25%	17.20%	18.19%	18.76%	20.59%	-
YoY %	3.61%	23.54%	0.29%	-5.44%	-3.04%	-8.89%	-	-
Horiz. %	107.24%	103.50%	83.78%	83.54%	88.34%	91.11%	100.00%	-
Total Cost	1,194,758	1,168,194	1,156,293	1,190,368	1,269,531	1,284,129	1,290,774	-5.01%
YoY %	2.27%	1.03%	-2.86%	-6.24%	-1.14%	-0.51%	-	-
Horiz. %	92.56%	90.50%	89.58%	92.22%	98.35%	99.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	941,533	918,751	875,357	853,201	833,279	811,637	807,389	10.77%
YoY %	2.48%	4.96%	2.60%	2.39%	2.67%	0.53%	-	-
Horiz. %	116.61%	113.79%	108.42%	105.67%	103.21%	100.53%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Dividend
Div	11,778	16,669	13,586	18,415	23,230	23,151	23,068	-36.09%
YoY %	-29.34%	22.69%	-26.22%	-20.73%	0.34%	0.36%	-	-
Horiz. %	51.06%	72.26%	58.90%	79.83%	100.70%	100.36%	100.00%	-
Div Payout %	15.63%	23.48%	16.50%	21.03%	24.34%	23.04%	22.09%	-
YoY %	-33.43%	42.30%	-21.54%	-13.60%	5.64%	4.30%	-	-
Horiz. %	70.76%	106.29%	74.69%	95.20%	110.19%	104.30%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Equity
Net Worth	941,533	918,751	875,357	853,201	833,279	811,637	807,389	10.77%
YoY %	2.48%	4.96%	2.60%	2.39%	2.67%	0.53%	-	-
Horiz. %	116.61%	113.79%	108.42%	105.67%	103.21%	100.53%	100.00%	-
NOSH	402,473	398,242	397,489	394,444	394,185	393,277	391,771	1.81%
YoY %	1.06%	0.19%	0.77%	0.07%	0.23%	0.38%	-	-
Horiz. %	102.73%	101.65%	101.46%	100.68%	100.62%	100.38%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Ratio Analysis
NP Margin	6.01%	5.80%	6.69%	6.88%	7.12%	7.37%	7.64%	-
YoY %	3.62%	-13.30%	-2.76%	-3.37%	-3.39%	-3.53%	-	-
Horiz. %	78.66%	75.92%	87.57%	90.05%	93.19%	96.47%	100.00%	-
ROE	8.00%	7.73%	9.41%	10.26%	11.45%	12.38%	12.94%	-
YoY %	3.49%	-17.85%	-8.28%	-10.39%	-7.51%	-4.33%	-	-
Horiz. %	61.82%	59.74%	72.72%	79.29%	88.49%	95.67%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Per Share
RPS	318.62	315.85	315.69	326.62	349.41	358.69	361.76	-8.10%
YoY %	0.88%	0.05%	-3.35%	-6.52%	-2.59%	-0.85%	-	-
Horiz. %	88.07%	87.31%	87.27%	90.29%	96.59%	99.15%	100.00%	-
EPS	18.89	18.08	20.97	22.37	24.39	26.00	27.04	-21.25%
YoY %	4.48%	-13.78%	-6.26%	-8.28%	-6.19%	-3.85%	-	-
Horiz. %	69.86%	66.86%	77.55%	82.73%	90.20%	96.15%	100.00%	-
DPS	3.00	4.25	3.50	4.75	6.00	6.00	6.00	-36.97%
YoY %	-29.41%	21.43%	-26.32%	-20.83%	0.00%	0.00%	-	-
Horiz. %	50.00%	70.83%	58.33%	79.17%	100.00%	100.00%	100.00%	-
NAPS	2.36	2.34	2.23	2.18	2.13	2.10	2.09	8.42%
YoY %	0.85%	4.93%	2.29%	2.35%	1.43%	0.48%	-	-
Horiz. %	112.92%	111.96%	106.70%	104.31%	101.91%	100.48%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Adjusted Per Share Value based on latest NOSH - 397,489
RPS	315.09	307.39	307.16	316.86	338.82	343.63	346.41	-6.11%
YoY %	2.50%	0.07%	-3.06%	-6.48%	-1.40%	-0.80%	-	-
Horiz. %	90.96%	88.74%	88.67%	91.47%	97.81%	99.20%	100.00%	-
EPS	18.68	17.60	20.41	21.70	23.66	24.91	25.89	-19.53%
YoY %	6.14%	-13.77%	-5.94%	-8.28%	-5.02%	-3.79%	-	-
Horiz. %	72.15%	67.98%	78.83%	83.82%	91.39%	96.21%	100.00%	-
DPS	2.92	4.13	3.37	4.56	5.76	5.74	5.72	-36.09%
YoY %	-29.30%	22.55%	-26.10%	-20.83%	0.35%	0.35%	-	-
Horiz. %	51.05%	72.20%	58.92%	79.72%	100.70%	100.35%	100.00%	-
NAPS	2.3338	2.2773	2.1698	2.1149	2.0655	2.0118	2.0013	10.77%
YoY %	2.48%	4.95%	2.60%	2.39%	2.67%	0.52%	-	-
Horiz. %	116.61%	113.79%	108.42%	105.68%	103.21%	100.52%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	-
Price	1.88	1.88	1.92	2.14	2.30	2.36	2.60	-
P/RPS	0.59	0.60	0.61	0.66	0.66	0.66	0.72	-12.42%
YoY %	-1.67%	-1.64%	-7.58%	0.00%	0.00%	-8.33%	-	-
Horiz. %	81.94%	83.33%	84.72%	91.67%	91.67%	91.67%	100.00%	-
P/EPS	9.95	10.40	9.15	9.57	9.43	9.08	9.62	2.27%
YoY %	-4.33%	13.66%	-4.39%	1.48%	3.85%	-5.61%	-	-
Horiz. %	103.43%	108.11%	95.11%	99.48%	98.02%	94.39%	100.00%	-
EY	10.05	9.62	10.92	10.45	10.61	11.02	10.40	-2.25%
YoY %	4.47%	-11.90%	4.50%	-1.51%	-3.72%	5.96%	-	-
Horiz. %	96.63%	92.50%	105.00%	100.48%	102.02%	105.96%	100.00%	-
DY	1.60	2.26	1.82	2.22	2.61	2.54	2.31	-21.69%
YoY %	-29.20%	24.18%	-18.02%	-14.94%	2.76%	9.96%	-	-
Horiz. %	69.26%	97.84%	78.79%	96.10%	112.99%	109.96%	100.00%	-
P/NAPS	0.80	0.80	0.86	0.98	1.08	1.12	1.24	-25.31%
YoY %	0.00%	-6.98%	-12.24%	-9.26%	-3.57%	-9.68%	-	-
Horiz. %	64.52%	64.52%	69.35%	79.03%	87.10%	90.32%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Announcement Date
Date	23/05/24	28/02/24	23/11/23	24/08/23	22/05/23	28/02/23	25/11/22	-
Price	2.05	1.90	1.90	2.05	2.22	2.30	2.52	-
P/RPS	0.64	0.60	0.60	0.63	0.64	0.64	0.70	-5.79%
YoY %	6.67%	0.00%	-4.76%	-1.56%	0.00%	-8.57%	-	-
Horiz. %	91.43%	85.71%	85.71%	90.00%	91.43%	91.43%	100.00%	-
P/EPS	10.85	10.51	9.06	9.16	9.10	8.85	9.32	10.65%
YoY %	3.24%	16.00%	-1.09%	0.66%	2.82%	-5.04%	-	-
Horiz. %	116.42%	112.77%	97.21%	98.28%	97.64%	94.96%	100.00%	-
EY	9.21	9.52	11.04	10.91	10.99	11.30	10.73	-9.67%
YoY %	-3.26%	-13.77%	1.19%	-0.73%	-2.74%	5.31%	-	-
Horiz. %	85.83%	88.72%	102.89%	101.68%	102.42%	105.31%	100.00%	-
DY	1.46	2.24	1.84	2.32	2.70	2.61	2.38	-27.78%
YoY %	-34.82%	21.74%	-20.69%	-14.07%	3.45%	9.66%	-	-
Horiz. %	61.34%	94.12%	77.31%	97.48%	113.45%	109.66%	100.00%	-
P/NAPS	0.87	0.81	0.85	0.94	1.04	1.10	1.21	-19.72%
YoY %	7.41%	-4.71%	-9.57%	-9.62%	-5.45%	-9.09%	-	-
Horiz. %	71.90%	66.94%	70.25%	77.69%	85.95%	90.91%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

350

HLIND

HONG LEONG INDUSTRIES BHD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

YTLPOWR

YTL POWER INTERNATIONAL BHD

214

MAYBANK

MALAYAN BANKING BHD

160

SPTOTO

SPORTS TOTO BERHAD

133

PBBANK

PUBLIC BANK BHD

132

GENTING

GENTING BHD

126

GENM

GENTING MALAYSIA BERHAD

114

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

INIX-OR

0.02

0.00

141,839,900

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More