[TGUAN] QoQ TTM 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- -3.8%

YoY- 8.08%

Quarter Report

TGIB_Quarterly results_Q4 2022.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	1,239,198	1,278,319	1,366,924	1,386,325	1,397,513	1,337,842	1,265,846	-1.40%
YoY %	-3.06%	-6.48%	-1.40%	-0.80%	4.46%	5.69%	-	-
Horiz. %	97.89%	100.99%	107.99%	109.52%	110.40%	105.69%	100.00%	-
PBT	100,191	106,215	119,045	125,789	134,423	131,141	127,917	-15.01%
YoY %	-5.67%	-10.78%	-5.36%	-6.42%	2.50%	2.52%	-	-
Horiz. %	78.33%	83.03%	93.06%	98.34%	105.09%	102.52%	100.00%	-
Tax	-17,286	-18,264	-21,652	-23,593	-27,684	-28,024	-27,895	-27.29%
YoY %	5.35%	15.65%	8.23%	14.78%	1.21%	-0.46%	-	-
Horiz. %	61.97%	65.47%	77.62%	84.58%	99.24%	100.46%	100.00%	-
NP	82,905	87,951	97,393	102,196	106,739	103,117	100,022	-11.75%
YoY %	-5.74%	-9.69%	-4.70%	-4.26%	3.51%	3.09%	-	-
Horiz. %	82.89%	87.93%	97.37%	102.17%	106.72%	103.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,329	87,550	95,433	100,478	104,446	99,703	95,798	-9.59%
YoY %	-5.96%	-8.26%	-5.02%	-3.80%	4.76%	4.08%	-	-
Horiz. %	85.94%	91.39%	99.62%	104.89%	109.03%	104.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.25%	17.20%	18.19%	18.76%	20.59%	21.37%	21.81%	-
YoY %	0.29%	-5.44%	-3.04%	-8.89%	-3.65%	-2.02%	-	-
Horiz. %	79.09%	78.86%	83.40%	86.02%	94.41%	97.98%	100.00%	-
Total Cost	1,156,293	1,190,368	1,269,531	1,284,129	1,290,774	1,234,725	1,165,824	-0.54%
YoY %	-2.86%	-6.24%	-1.14%	-0.51%	4.54%	5.91%	-	-
Horiz. %	99.18%	102.11%	108.90%	110.15%	110.72%	105.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	875,357	853,201	833,279	811,637	807,389	781,998	762,050	9.67%
YoY %	2.60%	2.39%	2.67%	0.53%	3.25%	2.62%	-	-
Horiz. %	114.87%	111.96%	109.35%	106.51%	105.95%	102.62%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	13,586	18,415	23,230	23,151	23,068	23,023	22,021	-27.50%
YoY %	-26.22%	-20.73%	0.34%	0.36%	0.20%	4.55%	-	-
Horiz. %	61.70%	83.62%	105.49%	105.13%	104.75%	104.55%	100.00%	-
Div Payout %	16.50%	21.03%	24.34%	23.04%	22.09%	23.09%	22.99%	-
YoY %	-21.54%	-13.60%	5.64%	4.30%	-4.33%	0.43%	-	-
Horiz. %	71.77%	91.47%	105.87%	100.22%	96.09%	100.43%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	875,357	853,201	833,279	811,637	807,389	781,998	762,050	9.67%
YoY %	2.60%	2.39%	2.67%	0.53%	3.25%	2.62%	-	-
Horiz. %	114.87%	111.96%	109.35%	106.51%	105.95%	102.62%	100.00%	-
NOSH	397,489	394,444	394,185	393,277	391,771	388,388	387,775	1.66%
YoY %	0.77%	0.07%	0.23%	0.38%	0.87%	0.16%	-	-
Horiz. %	102.51%	101.72%	101.65%	101.42%	101.03%	100.16%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	6.69%	6.88%	7.12%	7.37%	7.64%	7.71%	7.90%	-
YoY %	-2.76%	-3.37%	-3.39%	-3.53%	-0.91%	-2.41%	-	-
Horiz. %	84.68%	87.09%	90.13%	93.29%	96.71%	97.59%	100.00%	-
ROE	9.41%	10.26%	11.45%	12.38%	12.94%	12.75%	12.57%	-
YoY %	-8.28%	-10.39%	-7.51%	-4.33%	1.49%	1.43%	-	-
Horiz. %	74.86%	81.62%	91.09%	98.49%	102.94%	101.43%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	315.69	326.62	349.41	358.69	361.76	347.29	328.90	-2.69%
YoY %	-3.35%	-6.52%	-2.59%	-0.85%	4.17%	5.59%	-	-
Horiz. %	95.98%	99.31%	106.24%	109.06%	109.99%	105.59%	100.00%	-
EPS	20.97	22.37	24.39	26.00	27.04	25.88	24.89	-10.78%
YoY %	-6.26%	-8.28%	-6.19%	-3.85%	4.48%	3.98%	-	-
Horiz. %	84.25%	89.88%	97.99%	104.46%	108.64%	103.98%	100.00%	-
DPS	3.50	4.75	6.00	6.00	6.00	6.00	5.75	-28.15%
YoY %	-26.32%	-20.83%	0.00%	0.00%	0.00%	4.35%	-	-
Horiz. %	60.87%	82.61%	104.35%	104.35%	104.35%	104.35%	100.00%	-
NAPS	2.23	2.18	2.13	2.10	2.09	2.03	1.98	8.24%
YoY %	2.29%	2.35%	1.43%	0.48%	2.96%	2.53%	-	-
Horiz. %	112.63%	110.10%	107.58%	106.06%	105.56%	102.53%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 393,277
RPS	307.16	316.86	338.82	343.63	346.41	331.62	313.77	-1.40%
YoY %	-3.06%	-6.48%	-1.40%	-0.80%	4.46%	5.69%	-	-
Horiz. %	97.89%	100.98%	107.98%	109.52%	110.40%	105.69%	100.00%	-
EPS	20.41	21.70	23.66	24.91	25.89	24.71	23.75	-9.60%
YoY %	-5.94%	-8.28%	-5.02%	-3.79%	4.78%	4.04%	-	-
Horiz. %	85.94%	91.37%	99.62%	104.88%	109.01%	104.04%	100.00%	-
DPS	3.37	4.56	5.76	5.74	5.72	5.71	5.46	-27.48%
YoY %	-26.10%	-20.83%	0.35%	0.35%	0.18%	4.58%	-	-
Horiz. %	61.72%	83.52%	105.49%	105.13%	104.76%	104.58%	100.00%	-
NAPS	2.1698	2.1149	2.0655	2.0118	2.0013	1.9384	1.8889	9.67%
YoY %	2.60%	2.39%	2.67%	0.52%	3.24%	2.62%	-	-
Horiz. %	114.87%	111.96%	109.35%	106.51%	105.95%	102.62%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
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	0.61	0.66	0.66	0.66	0.72	0.65	0.71	-9.61%
YoY %	-7.58%	0.00%	0.00%	-8.33%	10.77%	-8.45%	-	-
Horiz. %	85.92%	92.96%	92.96%	92.96%	101.41%	91.55%	100.00%	-
P/EPS	9.15	9.57	9.43	9.08	9.62	8.73	9.32	-1.21%
YoY %	-4.39%	1.48%	3.85%	-5.61%	10.19%	-6.33%	-	-
Horiz. %	98.18%	102.68%	101.18%	97.42%	103.22%	93.67%	100.00%	-
EY	10.92	10.45	10.61	11.02	10.40	11.45	10.73	1.17%
YoY %	4.50%	-1.51%	-3.72%	5.96%	-9.17%	6.71%	-	-
Horiz. %	101.77%	97.39%	98.88%	102.70%	96.92%	106.71%	100.00%	-
DY	1.82	2.22	2.61	2.54	2.31	2.65	2.48	-18.62%
YoY %	-18.02%	-14.94%	2.76%	9.96%	-12.83%	6.85%	-	-
Horiz. %	73.39%	89.52%	105.24%	102.42%	93.15%	106.85%	100.00%	-
P/NAPS	0.86	0.98	1.08	1.12	1.24	1.11	1.17	-18.53%
YoY %	-12.24%	-9.26%	-3.57%	-9.68%	11.71%	-5.13%	-	-
Horiz. %	73.50%	83.76%	92.31%	95.73%	105.98%	94.87%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
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	0.60	0.63	0.64	0.64	0.70	0.75	0.71	-10.60%
YoY %	-4.76%	-1.56%	0.00%	-8.57%	-6.67%	5.63%	-	-
Horiz. %	84.51%	88.73%	90.14%	90.14%	98.59%	105.63%	100.00%	-
P/EPS	9.06	9.16	9.10	8.85	9.32	10.05	9.36	-2.14%
YoY %	-1.09%	0.66%	2.82%	-5.04%	-7.26%	7.37%	-	-
Horiz. %	96.79%	97.86%	97.22%	94.55%	99.57%	107.37%	100.00%	-
EY	11.04	10.91	10.99	11.30	10.73	9.95	10.68	2.23%
YoY %	1.19%	-0.73%	-2.74%	5.31%	7.84%	-6.84%	-	-
Horiz. %	103.37%	102.15%	102.90%	105.81%	100.47%	93.16%	100.00%	-
DY	1.84	2.32	2.70	2.61	2.38	2.31	2.47	-17.80%
YoY %	-20.69%	-14.07%	3.45%	9.66%	3.03%	-6.48%	-	-
Horiz. %	74.49%	93.93%	109.31%	105.67%	96.36%	93.52%	100.00%	-
P/NAPS	0.85	0.94	1.04	1.10	1.21	1.28	1.18	-19.62%
YoY %	-9.57%	-9.62%	-5.45%	-9.09%	-5.47%	8.47%	-	-
Horiz. %	72.03%	79.66%	88.14%	93.22%	102.54%	108.47%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:50:00

EMA 5

5 Mins

BUY

2024-05-17 16:45:00

ADX

5 Mins

SELL

2024-05-17 16:00:00

EMA 5

Hourly

SELL

2024-05-17 16:00:00

OBV

Hourly

SELL

2024-05-17 14:55:00

EMA 5

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

446

DNEX

DAGANG NEXCHANGE BERHAD

411

HLIND

HONG LEONG INDUSTRIES BHD

363

MBSB

MALAYSIA BUILDING SOCIETY BHD

359

PTRANS

PERAK TRANSIT BERHAD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

TOPGLOV

TOP GLOVE CORPORATION BHD

259

MAYBANK

MALAYAN BANKING BHD

238

PBBANK

PUBLIC BANK BHD

235

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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