[TGUAN] QoQ TTM Result on 30-Sep-2024 [#3]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

20-Nov-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Sep-2024 [#3]

Profit Trend

QoQ- -9.26%

YoY- -17.7%

Quarter Report

TGIB_Quarterly results_Q3 2024.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	1,295,673	1,283,714	1,271,169	1,240,118	1,239,198	1,278,319	1,366,924	-3.49%
YoY %	0.93%	0.99%	2.50%	0.07%	-3.06%	-6.48%	-	-
Horiz. %	94.79%	93.91%	92.99%	90.72%	90.66%	93.52%	100.00%	-
PBT	90,345	99,257	98,066	91,402	100,191	106,215	119,045	-16.75%
YoY %	-8.98%	1.21%	7.29%	-8.77%	-5.67%	-10.78%	-	-
Horiz. %	75.89%	83.38%	82.38%	76.78%	84.16%	89.22%	100.00%	-
Tax	-20,608	-22,335	-21,655	-19,478	-17,286	-18,264	-21,652	-3.23%
YoY %	7.73%	-3.14%	-11.18%	-12.68%	5.35%	15.65%	-	-
Horiz. %	95.18%	103.15%	100.01%	89.96%	79.84%	84.35%	100.00%	-
NP	69,737	76,922	76,411	71,924	82,905	87,951	97,393	-19.91%
YoY %	-9.34%	0.67%	6.24%	-13.25%	-5.74%	-9.69%	-	-
Horiz. %	71.60%	78.98%	78.46%	73.85%	85.12%	90.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,760	74,673	75,356	70,995	82,329	87,550	95,433	-20.36%
YoY %	-9.26%	-0.91%	6.14%	-13.77%	-5.96%	-8.26%	-	-
Horiz. %	71.00%	78.25%	78.96%	74.39%	86.27%	91.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.81%	22.50%	22.08%	21.31%	17.25%	17.20%	18.19%	-
YoY %	1.38%	1.90%	3.61%	23.54%	0.29%	-5.44%	-	-
Horiz. %	125.40%	123.69%	121.39%	117.15%	94.83%	94.56%	100.00%	-
Total Cost	1,225,936	1,206,792	1,194,758	1,168,194	1,156,293	1,190,368	1,269,531	-2.29%
YoY %	1.59%	1.01%	2.27%	1.03%	-2.86%	-6.24%	-	-
Horiz. %	96.57%	95.06%	94.11%	92.02%	91.08%	93.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	952,299	959,702	941,533	918,751	875,357	853,201	833,279	9.28%
YoY %	-0.77%	1.93%	2.48%	4.96%	2.60%	2.39%	-	-
Horiz. %	114.28%	115.17%	112.99%	110.26%	105.05%	102.39%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	21,775	21,775	11,778	16,669	13,586	18,415	23,230	-4.20%
YoY %	0.00%	84.88%	-29.34%	22.69%	-26.22%	-20.73%	-	-
Horiz. %	93.74%	93.74%	50.70%	71.76%	58.48%	79.27%	100.00%	-
Div Payout %	32.14%	29.16%	15.63%	23.48%	16.50%	21.03%	24.34%	-
YoY %	10.22%	86.56%	-33.43%	42.30%	-21.54%	-13.60%	-	-
Horiz. %	132.05%	119.80%	64.22%	96.47%	67.79%	86.40%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	952,299	959,702	941,533	918,751	875,357	853,201	833,279	9.28%
YoY %	-0.77%	1.93%	2.48%	4.96%	2.60%	2.39%	-	-
Horiz. %	114.28%	115.17%	112.99%	110.26%	105.05%	102.39%	100.00%	-
NOSH	404,445	403,942	402,473	398,242	397,489	394,444	394,185	1.72%
YoY %	0.12%	0.36%	1.06%	0.19%	0.77%	0.07%	-	-
Horiz. %	102.60%	102.48%	102.10%	101.03%	100.84%	100.07%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	5.38%	5.99%	6.01%	5.80%	6.69%	6.88%	7.12%	-
YoY %	-10.18%	-0.33%	3.62%	-13.30%	-2.76%	-3.37%	-	-
Horiz. %	75.56%	84.13%	84.41%	81.46%	93.96%	96.63%	100.00%	-
ROE	7.12%	7.78%	8.00%	7.73%	9.41%	10.26%	11.45%	-
YoY %	-8.48%	-2.75%	3.49%	-17.85%	-8.28%	-10.39%	-	-
Horiz. %	62.18%	67.95%	69.87%	67.51%	82.18%	89.61%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	323.82	321.03	318.62	315.85	315.69	326.62	349.41	-4.93%
YoY %	0.87%	0.76%	0.88%	0.05%	-3.35%	-6.52%	-	-
Horiz. %	92.68%	91.88%	91.19%	90.40%	90.35%	93.48%	100.00%	-
EPS	16.93	18.67	18.89	18.08	20.97	22.37	24.39	-21.55%
YoY %	-9.32%	-1.16%	4.48%	-13.78%	-6.26%	-8.28%	-	-
Horiz. %	69.41%	76.55%	77.45%	74.13%	85.98%	91.72%	100.00%	-
DPS	5.50	5.50	3.00	4.25	3.50	4.75	6.00	-5.62%
YoY %	0.00%	83.33%	-29.41%	21.43%	-26.32%	-20.83%	-	-
Horiz. %	91.67%	91.67%	50.00%	70.83%	58.33%	79.17%	100.00%	-
NAPS	2.38	2.40	2.36	2.34	2.23	2.18	2.13	7.65%
YoY %	-0.83%	1.69%	0.85%	4.93%	2.29%	2.35%	-	-
Horiz. %	111.74%	112.68%	110.80%	109.86%	104.69%	102.35%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 404,445
RPS	320.36	317.40	314.30	306.62	306.39	316.07	337.98	-3.49%
YoY %	0.93%	0.99%	2.50%	0.08%	-3.06%	-6.48%	-	-
Horiz. %	94.79%	93.91%	92.99%	90.72%	90.65%	93.52%	100.00%	-
EPS	16.75	18.46	18.63	17.55	20.36	21.65	23.60	-20.38%
YoY %	-9.26%	-0.91%	6.15%	-13.80%	-5.96%	-8.26%	-	-
Horiz. %	70.97%	78.22%	78.94%	74.36%	86.27%	91.74%	100.00%	-
DPS	5.38	5.38	2.91	4.12	3.36	4.55	5.74	-4.21%
YoY %	0.00%	84.88%	-29.37%	22.62%	-26.15%	-20.73%	-	-
Horiz. %	93.73%	93.73%	50.70%	71.78%	58.54%	79.27%	100.00%	-
NAPS	2.3546	2.3729	2.328	2.2716	2.1643	2.1096	2.0603	9.28%
YoY %	-0.77%	1.93%	2.48%	4.96%	2.59%	2.39%	-	-
Horiz. %	114.28%	115.17%	112.99%	110.26%	105.05%	102.39%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	1.57	1.96	1.88	1.88	1.92	2.14	2.30	-
P/RPS	0.48	0.61	0.59	0.60	0.61	0.66	0.66	-19.08%
YoY %	-21.31%	3.39%	-1.67%	-1.64%	-7.58%	0.00%	-	-
Horiz. %	72.73%	92.42%	89.39%	90.91%	92.42%	100.00%	100.00%	-
P/EPS	9.27	10.50	9.95	10.40	9.15	9.57	9.43	-1.13%
YoY %	-11.71%	5.53%	-4.33%	13.66%	-4.39%	1.48%	-	-
Horiz. %	98.30%	111.35%	105.51%	110.29%	97.03%	101.48%	100.00%	-
EY	10.79	9.53	10.05	9.62	10.92	10.45	10.61	1.12%
YoY %	13.22%	-5.17%	4.47%	-11.90%	4.50%	-1.51%	-	-
Horiz. %	101.70%	89.82%	94.72%	90.67%	102.92%	98.49%	100.00%	-
DY	3.50	2.81	1.60	2.26	1.82	2.22	2.61	21.54%
YoY %	24.56%	75.62%	-29.20%	24.18%	-18.02%	-14.94%	-	-
Horiz. %	134.10%	107.66%	61.30%	86.59%	69.73%	85.06%	100.00%	-
P/NAPS	0.66	0.82	0.80	0.80	0.86	0.98	1.08	-27.92%
YoY %	-19.51%	2.50%	0.00%	-6.98%	-12.24%	-9.26%	-	-
Horiz. %	61.11%	75.93%	74.07%	74.07%	79.63%	90.74%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	20/11/24	21/08/24	23/05/24	28/02/24	23/11/23	24/08/23	22/05/23	-
Price	1.52	1.73	2.05	1.90	1.90	2.05	2.22	-
P/RPS	0.47	0.54	0.64	0.60	0.60	0.63	0.64	-18.55%
YoY %	-12.96%	-15.62%	6.67%	0.00%	-4.76%	-1.56%	-	-
Horiz. %	73.44%	84.38%	100.00%	93.75%	93.75%	98.44%	100.00%	-
P/EPS	8.98	9.26	10.85	10.51	9.06	9.16	9.10	-0.87%
YoY %	-3.02%	-14.65%	3.24%	16.00%	-1.09%	0.66%	-	-
Horiz. %	98.68%	101.76%	119.23%	115.49%	99.56%	100.66%	100.00%	-
EY	11.14	10.79	9.21	9.52	11.04	10.91	10.99	0.90%
YoY %	3.24%	17.16%	-3.26%	-13.77%	1.19%	-0.73%	-	-
Horiz. %	101.36%	98.18%	83.80%	86.62%	100.45%	99.27%	100.00%	-
DY	3.62	3.18	1.46	2.24	1.84	2.32	2.70	21.52%
YoY %	13.84%	117.81%	-34.82%	21.74%	-20.69%	-14.07%	-	-
Horiz. %	134.07%	117.78%	54.07%	82.96%	68.15%	85.93%	100.00%	-
P/NAPS	0.64	0.72	0.87	0.81	0.85	0.94	1.04	-27.58%
YoY %	-11.11%	-17.24%	7.41%	-4.71%	-9.57%	-9.62%	-	-
Horiz. %	61.54%	69.23%	83.65%	77.88%	81.73%	90.38%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos