[TGUAN] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 3.04%
YoY- 21.13%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,386,325 1,397,513 1,337,842 1,265,846 1,214,983 1,129,003 1,077,965 18.20%
PBT 125,789 134,423 131,141 127,917 125,233 118,251 114,731 6.30%
Tax -23,593 -27,684 -28,024 -27,895 -27,097 -26,052 -24,450 -2.34%
NP 102,196 106,739 103,117 100,022 98,136 92,199 90,281 8.59%
-
NP to SH 100,478 104,446 99,703 95,798 92,968 86,967 84,185 12.48%
-
Tax Rate 18.76% 20.59% 21.37% 21.81% 21.64% 22.03% 21.31% -
Total Cost 1,284,129 1,290,774 1,234,725 1,165,824 1,116,847 1,036,804 987,684 19.06%
-
Net Worth 811,637 807,389 781,998 762,050 727,386 707,896 694,162 10.95%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 23,151 23,068 23,023 22,021 21,021 18,064 15,153 32.54%
Div Payout % 23.04% 22.09% 23.09% 22.99% 22.61% 20.77% 18.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 811,637 807,389 781,998 762,050 727,386 707,896 694,162 10.95%
NOSH 393,277 391,771 388,388 387,775 387,133 385,579 381,635 2.01%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.37% 7.64% 7.71% 7.90% 8.08% 8.17% 8.38% -
ROE 12.38% 12.94% 12.75% 12.57% 12.78% 12.29% 12.13% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 358.69 361.76 347.29 328.90 317.36 295.05 282.63 17.16%
EPS 26.00 27.04 25.88 24.89 24.28 22.73 22.07 11.51%
DPS 6.00 6.00 6.00 5.75 5.50 4.75 3.97 31.59%
NAPS 2.10 2.09 2.03 1.98 1.90 1.85 1.82 9.98%
Adjusted Per Share Value based on latest NOSH - 387,775
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 344.13 346.91 332.09 314.22 301.60 280.25 267.59 18.20%
EPS 24.94 25.93 24.75 23.78 23.08 21.59 20.90 12.46%
DPS 5.75 5.73 5.72 5.47 5.22 4.48 3.76 32.63%
NAPS 2.0147 2.0042 1.9412 1.8917 1.8056 1.7572 1.7231 10.95%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.36 2.60 2.26 2.32 2.80 2.67 2.57 -
P/RPS 0.66 0.72 0.65 0.71 0.88 0.90 0.91 -19.22%
P/EPS 9.08 9.62 8.73 9.32 11.53 11.75 11.64 -15.22%
EY 11.02 10.40 11.45 10.73 8.67 8.51 8.59 18.01%
DY 2.54 2.31 2.65 2.48 1.96 1.78 1.55 38.87%
P/NAPS 1.12 1.24 1.11 1.17 1.47 1.44 1.41 -14.19%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 25/08/22 26/05/22 28/02/22 18/11/21 26/08/21 -
Price 2.30 2.52 2.60 2.33 2.40 2.73 2.81 -
P/RPS 0.64 0.70 0.75 0.71 0.76 0.93 0.99 -25.17%
P/EPS 8.85 9.32 10.05 9.36 9.88 12.01 12.73 -21.47%
EY 11.30 10.73 9.95 10.68 10.12 8.33 7.85 27.40%
DY 2.61 2.38 2.31 2.47 2.29 1.74 1.41 50.58%
P/NAPS 1.10 1.21 1.28 1.18 1.26 1.48 1.54 -20.04%

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