[TGUAN] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
21-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -6.3%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,295,776 1,208,584 1,424,596 1,178,878 944,110 893,800 841,848 7.44%
PBT 114,534 98,824 137,972 126,156 97,010 62,004 40,168 19.06%
Tax -23,244 -17,530 -28,188 -26,334 -16,724 -9,606 -5,584 26.80%
NP 91,290 81,294 109,784 99,822 80,286 52,398 34,584 17.54%
-
NP to SH 89,626 82,270 108,126 94,656 75,846 53,396 34,220 17.38%
-
Tax Rate 20.29% 17.74% 20.43% 20.87% 17.24% 15.49% 13.90% -
Total Cost 1,204,486 1,127,290 1,314,812 1,079,056 863,824 841,402 807,264 6.89%
-
Net Worth 959,702 853,201 781,998 694,162 618,130 493,764 481,430 12.17%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 19,993 9,784 19,261 15,256 14,894 - - -
Div Payout % 22.31% 11.89% 17.81% 16.12% 19.64% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 959,702 853,201 781,998 694,162 618,130 493,764 481,430 12.17%
NOSH 403,942 394,444 388,388 381,635 186,596 159,543 136,382 19.81%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.05% 6.73% 7.71% 8.47% 8.50% 5.86% 4.11% -
ROE 9.34% 9.64% 13.83% 13.64% 12.27% 10.81% 7.11% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 324.04 308.80 369.81 309.09 507.08 593.74 617.27 -10.17%
EPS 22.42 21.02 28.06 24.82 40.74 35.48 25.10 -1.86%
DPS 5.00 2.50 5.00 4.00 8.00 0.00 0.00 -
NAPS 2.40 2.18 2.03 1.82 3.32 3.28 3.53 -6.22%
Adjusted Per Share Value based on latest NOSH - 403,942
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 320.38 298.83 352.23 291.48 233.43 220.99 208.15 7.44%
EPS 22.16 20.34 26.73 23.40 18.75 13.20 8.46 17.39%
DPS 4.94 2.42 4.76 3.77 3.68 0.00 0.00 -
NAPS 2.3729 2.1096 1.9335 1.7163 1.5283 1.2208 1.1903 12.17%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.96 2.14 2.26 2.57 3.81 2.52 2.43 -
P/RPS 0.60 0.69 0.61 0.83 0.75 0.42 0.39 7.43%
P/EPS 8.74 10.18 8.05 10.36 9.35 7.10 9.68 -1.68%
EY 11.44 9.82 12.42 9.66 10.69 14.08 10.33 1.71%
DY 2.55 1.17 2.21 1.56 2.10 0.00 0.00 -
P/NAPS 0.82 0.98 1.11 1.41 1.15 0.77 0.69 2.91%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 24/08/23 25/08/22 26/08/21 19/08/20 28/08/19 28/08/18 -
Price 1.73 2.05 2.60 2.81 5.15 2.42 2.85 -
P/RPS 0.53 0.66 0.70 0.91 1.02 0.41 0.46 2.38%
P/EPS 7.72 9.75 9.26 11.32 12.64 6.82 11.36 -6.22%
EY 12.96 10.25 10.80 8.83 7.91 14.66 8.80 6.65%
DY 2.89 1.22 1.92 1.42 1.55 0.00 0.00 -
P/NAPS 0.72 0.94 1.28 1.54 1.55 0.74 0.81 -1.94%

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