[TGUAN] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 15.28%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,378,608 1,254,404 1,332,008 1,128,556 976,084 868,756 860,836 8.15%
PBT 124,920 98,264 125,240 114,504 90,336 61,692 38,904 21.44%
Tax -26,456 -17,748 -25,512 -22,320 -14,592 -10,212 -4,384 34.89%
NP 98,464 80,516 99,728 92,184 75,744 51,480 34,520 19.06%
-
NP to SH 95,648 78,204 98,384 87,064 69,844 51,264 33,980 18.80%
-
Tax Rate 21.18% 18.06% 20.37% 19.49% 16.15% 16.55% 11.27% -
Total Cost 1,280,144 1,173,888 1,232,280 1,036,372 900,340 817,276 826,316 7.56%
-
Net Worth 941,533 833,279 762,050 666,863 600,253 508,974 476,703 12.00%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 19,560 19,243 15,242 14,866 - - -
Div Payout % - 25.01% 19.56% 17.51% 21.29% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 941,533 833,279 762,050 666,863 600,253 508,974 476,703 12.00%
NOSH 402,473 394,185 387,775 381,095 185,995 136,919 136,292 19.75%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.14% 6.42% 7.49% 8.17% 7.76% 5.93% 4.01% -
ROE 10.16% 9.39% 12.91% 13.06% 11.64% 10.07% 7.13% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 345.55 320.65 346.09 296.16 525.24 634.96 632.03 -9.56%
EPS 23.96 20.00 25.56 22.84 37.60 37.48 24.96 -0.67%
DPS 0.00 5.00 5.00 4.00 8.00 0.00 0.00 -
NAPS 2.36 2.13 1.98 1.75 3.23 3.72 3.50 -6.35%
Adjusted Per Share Value based on latest NOSH - 381,095
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 341.29 310.54 329.75 279.39 241.64 215.07 213.11 8.15%
EPS 23.68 19.36 24.36 21.55 17.29 12.69 8.41 18.81%
DPS 0.00 4.84 4.76 3.77 3.68 0.00 0.00 -
NAPS 2.3309 2.0629 1.8865 1.6509 1.486 1.26 1.1801 12.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.88 2.30 2.32 2.22 2.95 2.53 2.71 -
P/RPS 0.54 0.72 0.67 0.75 0.56 0.40 0.43 3.86%
P/EPS 7.84 11.51 9.08 9.72 7.85 6.75 10.86 -5.28%
EY 12.75 8.69 11.02 10.29 12.74 14.81 9.21 5.56%
DY 0.00 2.17 2.16 1.80 2.71 0.00 0.00 -
P/NAPS 0.80 1.08 1.17 1.27 0.91 0.68 0.77 0.63%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 22/05/23 26/05/22 27/05/21 18/05/20 29/05/19 24/05/18 -
Price 2.05 2.22 2.33 2.80 3.58 2.50 2.60 -
P/RPS 0.59 0.69 0.67 0.95 0.68 0.39 0.41 6.24%
P/EPS 8.55 11.11 9.11 12.26 9.53 6.67 10.42 -3.23%
EY 11.69 9.00 10.97 8.16 10.50 14.99 9.60 3.33%
DY 0.00 2.25 2.15 1.43 2.23 0.00 0.00 -
P/NAPS 0.87 1.04 1.18 1.60 1.11 0.67 0.74 2.73%

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