[TGUAN] QoQ TTM Result on 31-Mar-2023 [#1]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

22-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -5.02%

YoY- -0.38%

Quarter Report

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	1,240,118	1,239,198	1,278,319	1,366,924	1,386,325	1,397,513	1,337,842	-4.91%
YoY %	0.07%	-3.06%	-6.48%	-1.40%	-0.80%	4.46%	-	-
Horiz. %	92.70%	92.63%	95.55%	102.17%	103.62%	104.46%	100.00%	-
PBT	91,402	100,191	106,215	119,045	125,789	134,423	131,141	-21.33%
YoY %	-8.77%	-5.67%	-10.78%	-5.36%	-6.42%	2.50%	-	-
Horiz. %	69.70%	76.40%	80.99%	90.78%	95.92%	102.50%	100.00%	-
Tax	-19,478	-17,286	-18,264	-21,652	-23,593	-27,684	-28,024	-21.48%
YoY %	-12.68%	5.35%	15.65%	8.23%	14.78%	1.21%	-	-
Horiz. %	69.50%	61.68%	65.17%	77.26%	84.19%	98.79%	100.00%	-
NP	71,924	82,905	87,951	97,393	102,196	106,739	103,117	-21.29%
YoY %	-13.25%	-5.74%	-9.69%	-4.70%	-4.26%	3.51%	-	-
Horiz. %	69.75%	80.40%	85.29%	94.45%	99.11%	103.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,995	82,329	87,550	95,433	100,478	104,446	99,703	-20.21%
YoY %	-13.77%	-5.96%	-8.26%	-5.02%	-3.80%	4.76%	-	-
Horiz. %	71.21%	82.57%	87.81%	95.72%	100.78%	104.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.31%	17.25%	17.20%	18.19%	18.76%	20.59%	21.37%	-
YoY %	23.54%	0.29%	-5.44%	-3.04%	-8.89%	-3.65%	-	-
Horiz. %	99.72%	80.72%	80.49%	85.12%	87.79%	96.35%	100.00%	-
Total Cost	1,168,194	1,156,293	1,190,368	1,269,531	1,284,129	1,290,774	1,234,725	-3.61%
YoY %	1.03%	-2.86%	-6.24%	-1.14%	-0.51%	4.54%	-	-
Horiz. %	94.61%	93.65%	96.41%	102.82%	104.00%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	918,751	875,357	853,201	833,279	811,637	807,389	781,998	11.30%
YoY %	4.96%	2.60%	2.39%	2.67%	0.53%	3.25%	-	-
Horiz. %	117.49%	111.94%	109.11%	106.56%	103.79%	103.25%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	16,669	13,586	18,415	23,230	23,151	23,068	23,023	-19.32%
YoY %	22.69%	-26.22%	-20.73%	0.34%	0.36%	0.20%	-	-
Horiz. %	72.40%	59.01%	79.99%	100.90%	100.56%	100.20%	100.00%	-
Div Payout %	23.48%	16.50%	21.03%	24.34%	23.04%	22.09%	23.09%	-
YoY %	42.30%	-21.54%	-13.60%	5.64%	4.30%	-4.33%	-	-
Horiz. %	101.69%	71.46%	91.08%	105.41%	99.78%	95.67%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	918,751	875,357	853,201	833,279	811,637	807,389	781,998	11.30%
YoY %	4.96%	2.60%	2.39%	2.67%	0.53%	3.25%	-	-
Horiz. %	117.49%	111.94%	109.11%	106.56%	103.79%	103.25%	100.00%	-
NOSH	398,242	397,489	394,444	394,185	393,277	391,771	388,388	1.67%
YoY %	0.19%	0.77%	0.07%	0.23%	0.38%	0.87%	-	-
Horiz. %	102.54%	102.34%	101.56%	101.49%	101.26%	100.87%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	5.80%	6.69%	6.88%	7.12%	7.37%	7.64%	7.71%	-
YoY %	-13.30%	-2.76%	-3.37%	-3.39%	-3.53%	-0.91%	-	-
Horiz. %	75.23%	86.77%	89.23%	92.35%	95.59%	99.09%	100.00%	-
ROE	7.73%	9.41%	10.26%	11.45%	12.38%	12.94%	12.75%	-
YoY %	-17.85%	-8.28%	-10.39%	-7.51%	-4.33%	1.49%	-	-
Horiz. %	60.63%	73.80%	80.47%	89.80%	97.10%	101.49%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	315.85	315.69	326.62	349.41	358.69	361.76	347.29	-6.11%
YoY %	0.05%	-3.35%	-6.52%	-2.59%	-0.85%	4.17%	-	-
Horiz. %	90.95%	90.90%	94.05%	100.61%	103.28%	104.17%	100.00%	-
EPS	18.08	20.97	22.37	24.39	26.00	27.04	25.88	-21.21%
YoY %	-13.78%	-6.26%	-8.28%	-6.19%	-3.85%	4.48%	-	-
Horiz. %	69.86%	81.03%	86.44%	94.24%	100.46%	104.48%	100.00%	-
DPS	4.25	3.50	4.75	6.00	6.00	6.00	6.00	-20.48%
YoY %	21.43%	-26.32%	-20.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.83%	58.33%	79.17%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.34	2.23	2.18	2.13	2.10	2.09	2.03	9.90%
YoY %	4.93%	2.29%	2.35%	1.43%	0.48%	2.96%	-	-
Horiz. %	115.27%	109.85%	107.39%	104.93%	103.45%	102.96%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 394,185
RPS	307.84	307.61	317.32	339.31	344.13	346.91	332.09	-4.91%
YoY %	0.07%	-3.06%	-6.48%	-1.40%	-0.80%	4.46%	-	-
Horiz. %	92.70%	92.63%	95.55%	102.17%	103.63%	104.46%	100.00%	-
EPS	17.62	20.44	21.73	23.69	24.94	25.93	24.75	-20.22%
YoY %	-13.80%	-5.94%	-8.27%	-5.01%	-3.82%	4.77%	-	-
Horiz. %	71.19%	82.59%	87.80%	95.72%	100.77%	104.77%	100.00%	-
DPS	4.14	3.37	4.57	5.77	5.75	5.73	5.72	-19.33%
YoY %	22.85%	-26.26%	-20.80%	0.35%	0.35%	0.17%	-	-
Horiz. %	72.38%	58.92%	79.90%	100.87%	100.52%	100.17%	100.00%	-
NAPS	2.2806	2.1729	2.1179	2.0685	2.0147	2.0042	1.9412	11.30%
YoY %	4.96%	2.60%	2.39%	2.67%	0.52%	3.25%	-	-
Horiz. %	117.48%	111.94%	109.10%	106.56%	103.79%	103.25%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	1.88	1.92	2.14	2.30	2.36	2.60	2.26	-
P/RPS	0.60	0.61	0.66	0.66	0.66	0.72	0.65	-5.18%
YoY %	-1.64%	-7.58%	0.00%	0.00%	-8.33%	10.77%	-	-
Horiz. %	92.31%	93.85%	101.54%	101.54%	101.54%	110.77%	100.00%	-
P/EPS	10.40	9.15	9.57	9.43	9.08	9.62	8.73	12.34%
YoY %	13.66%	-4.39%	1.48%	3.85%	-5.61%	10.19%	-	-
Horiz. %	119.13%	104.81%	109.62%	108.02%	104.01%	110.19%	100.00%	-
EY	9.62	10.92	10.45	10.61	11.02	10.40	11.45	-10.93%
YoY %	-11.90%	4.50%	-1.51%	-3.72%	5.96%	-9.17%	-	-
Horiz. %	84.02%	95.37%	91.27%	92.66%	96.24%	90.83%	100.00%	-
DY	2.26	1.82	2.22	2.61	2.54	2.31	2.65	-10.04%
YoY %	24.18%	-18.02%	-14.94%	2.76%	9.96%	-12.83%	-	-
Horiz. %	85.28%	68.68%	83.77%	98.49%	95.85%	87.17%	100.00%	-
P/NAPS	0.80	0.86	0.98	1.08	1.12	1.24	1.11	-19.56%
YoY %	-6.98%	-12.24%	-9.26%	-3.57%	-9.68%	11.71%	-	-
Horiz. %	72.07%	77.48%	88.29%	97.30%	100.90%	111.71%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	23/11/23	24/08/23	22/05/23	28/02/23	25/11/22	25/08/22	-
Price	1.90	1.90	2.05	2.22	2.30	2.52	2.60	-
P/RPS	0.60	0.60	0.63	0.64	0.64	0.70	0.75	-13.78%
YoY %	0.00%	-4.76%	-1.56%	0.00%	-8.57%	-6.67%	-	-
Horiz. %	80.00%	80.00%	84.00%	85.33%	85.33%	93.33%	100.00%	-
P/EPS	10.51	9.06	9.16	9.10	8.85	9.32	10.05	3.02%
YoY %	16.00%	-1.09%	0.66%	2.82%	-5.04%	-7.26%	-	-
Horiz. %	104.58%	90.15%	91.14%	90.55%	88.06%	92.74%	100.00%	-
EY	9.52	11.04	10.91	10.99	11.30	10.73	9.95	-2.89%
YoY %	-13.77%	1.19%	-0.73%	-2.74%	5.31%	7.84%	-	-
Horiz. %	95.68%	110.95%	109.65%	110.45%	113.57%	107.84%	100.00%	-
DY	2.24	1.84	2.32	2.70	2.61	2.38	2.31	-2.02%
YoY %	21.74%	-20.69%	-14.07%	3.45%	9.66%	3.03%	-	-
Horiz. %	96.97%	79.65%	100.43%	116.88%	112.99%	103.03%	100.00%	-
P/NAPS	0.81	0.85	0.94	1.04	1.10	1.21	1.28	-26.23%
YoY %	-4.71%	-9.57%	-9.62%	-5.45%	-9.09%	-5.47%	-	-
Horiz. %	63.28%	66.41%	73.44%	81.25%	85.94%	94.53%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:15:00

EMA 5

5 Mins

BUY

2024-05-06 16:10:00

EMA 5

5 Mins

SELL

2024-05-06 16:05:00

EMA 5

5 Mins

BUY

2024-05-06 16:00:00

EMA 5

5 Mins

SELL

2024-05-06 15:55:00

EMA 5

5 Mins

BUY

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

325

PTRANS

PERAK TRANSIT BERHAD

324

HLIND

HONG LEONG INDUSTRIES BHD

314

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

MYEG

MY E.G. SERVICES BHD

208

SNS

SNS NETWORK TECHNOLOGY BERHAD

199

YTL

YTL CORPORATION BHD

183

PBBANK

PUBLIC BANK BHD

176

DNEX

DAGANG NEXCHANGE BERHAD

166

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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