[TGUAN] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

19-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 10.07%

YoY- 33.3%

Quarter Report

TGIB_Quarterly results_Q2 2020.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	1,278,319	1,337,842	1,077,965	960,227	887,591	848,630	788,104	8.39%
YoY %	-4.45%	24.11%	12.26%	8.18%	4.59%	7.68%	-	-
Horiz. %	162.20%	169.75%	136.78%	121.84%	112.62%	107.68%	100.00%	-
PBT	106,215	131,141	114,731	93,433	64,564	38,515	69,666	7.27%
YoY %	-19.01%	14.30%	22.79%	44.71%	67.63%	-44.71%	-	-
Horiz. %	152.46%	188.24%	164.69%	134.12%	92.68%	55.29%	100.00%	-
Tax	-18,264	-28,024	-24,450	-15,608	-10,354	-3,466	-10,656	9.39%
YoY %	34.83%	-14.62%	-56.65%	-50.74%	-198.73%	67.47%	-	-
Horiz. %	171.40%	262.99%	229.45%	146.47%	97.17%	32.53%	100.00%	-
NP	87,951	103,117	90,281	77,825	54,210	35,049	59,010	6.87%
YoY %	-14.71%	14.22%	16.01%	43.56%	54.67%	-40.60%	-	-
Horiz. %	149.04%	174.74%	152.99%	131.88%	91.87%	59.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,550	99,703	84,185	73,116	54,849	34,721	57,340	7.30%
YoY %	-12.19%	18.43%	15.14%	33.30%	57.97%	-39.45%	-	-
Horiz. %	152.69%	173.88%	146.82%	127.51%	95.66%	60.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.20%	21.37%	21.31%	16.71%	16.04%	9.00%	15.30%	-
YoY %	-19.51%	0.28%	27.53%	4.18%	78.22%	-41.18%	-	-
Horiz. %	112.42%	139.67%	139.28%	109.22%	104.84%	58.82%	100.00%	-
Total Cost	1,190,368	1,234,725	987,684	882,402	833,381	813,581	729,094	8.50%
YoY %	-3.59%	25.01%	11.93%	5.88%	2.43%	11.59%	-	-
Horiz. %	163.27%	169.35%	135.47%	121.03%	114.30%	111.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	853,201	781,998	694,162	618,130	493,764	481,430	479,362	10.08%
YoY %	9.11%	12.65%	12.30%	25.19%	2.56%	0.43%	-	-
Horiz. %	177.99%	163.13%	144.81%	128.95%	103.00%	100.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	18,415	23,023	15,153	21,786	10,902	10,200	6,441	19.12%
YoY %	-20.01%	51.94%	-30.45%	99.83%	6.88%	58.36%	-	-
Horiz. %	285.90%	357.44%	235.26%	338.24%	169.26%	158.36%	100.00%	-
Div Payout %	21.03%	23.09%	18.00%	29.80%	19.88%	29.38%	11.23%	-
YoY %	-8.92%	28.28%	-39.60%	49.90%	-32.33%	161.62%	-	-
Horiz. %	187.27%	205.61%	160.28%	265.36%	177.03%	261.62%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	853,201	781,998	694,162	618,130	493,764	481,430	479,362	10.08%
YoY %	9.11%	12.65%	12.30%	25.19%	2.56%	0.43%	-	-
Horiz. %	177.99%	163.13%	144.81%	128.95%	103.00%	100.43%	100.00%	-
NOSH	394,444	388,388	381,635	186,596	159,543	136,382	125,487	21.02%
YoY %	1.56%	1.77%	104.52%	16.96%	16.98%	8.68%	-	-
Horiz. %	314.33%	309.50%	304.12%	148.70%	127.14%	108.68%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	6.88%	7.71%	8.38%	8.10%	6.11%	4.13%	7.49%	-
YoY %	-10.77%	-8.00%	3.46%	32.57%	47.94%	-44.86%	-	-
Horiz. %	91.86%	102.94%	111.88%	108.14%	81.58%	55.14%	100.00%	-
ROE	10.26%	12.75%	12.13%	11.83%	11.11%	7.21%	11.96%	-
YoY %	-19.53%	5.11%	2.54%	6.48%	54.09%	-39.72%	-	-
Horiz. %	85.79%	106.61%	101.42%	98.91%	92.89%	60.28%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	326.62	347.29	282.63	515.74	589.61	622.24	628.03	-10.31%
YoY %	-5.95%	22.88%	-45.20%	-12.53%	-5.24%	-0.92%	-	-
Horiz. %	52.01%	55.30%	45.00%	82.12%	93.88%	99.08%	100.00%	-
EPS	22.37	25.88	22.07	39.27	36.44	25.46	45.69	-11.21%
YoY %	-13.56%	17.26%	-43.80%	7.77%	43.13%	-44.28%	-	-
Horiz. %	48.96%	56.64%	48.30%	85.95%	79.75%	55.72%	100.00%	-
DPS	4.75	6.00	3.97	11.70	7.24	7.48	5.13	-1.27%
YoY %	-20.83%	51.13%	-66.07%	61.60%	-3.21%	45.81%	-	-
Horiz. %	92.59%	116.96%	77.39%	228.07%	141.13%	145.81%	100.00%	-
NAPS	2.18	2.03	1.82	3.32	3.28	3.53	3.82	-8.92%
YoY %	7.39%	11.54%	-45.18%	1.22%	-7.08%	-7.59%	-	-
Horiz. %	57.07%	53.14%	47.64%	86.91%	85.86%	92.41%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 186,596
RPS	316.07	330.78	266.53	237.42	219.46	209.83	194.86	8.39%
YoY %	-4.45%	24.11%	12.26%	8.18%	4.59%	7.68%	-	-
Horiz. %	162.20%	169.75%	136.78%	121.84%	112.62%	107.68%	100.00%	-
EPS	21.65	24.65	20.81	18.08	13.56	8.58	14.18	7.30%
YoY %	-12.17%	18.45%	15.10%	33.33%	58.04%	-39.49%	-	-
Horiz. %	152.68%	173.84%	146.76%	127.50%	95.63%	60.51%	100.00%	-
DPS	4.55	5.69	3.75	5.39	2.70	2.52	1.59	19.14%
YoY %	-20.04%	51.73%	-30.43%	99.63%	7.14%	58.49%	-	-
Horiz. %	286.16%	357.86%	235.85%	338.99%	169.81%	158.49%	100.00%	-
NAPS	2.1096	1.9335	1.7163	1.5283	1.2208	1.1903	1.1852	10.08%
YoY %	9.11%	12.66%	12.30%	25.19%	2.56%	0.43%	-	-
Horiz. %	178.00%	163.14%	144.81%	128.95%	103.00%	100.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.14	2.26	2.57	3.81	2.52	2.43	4.20	-
P/RPS	0.66	0.65	0.91	0.74	0.43	0.39	0.67	-0.25%
YoY %	1.54%	-28.57%	22.97%	72.09%	10.26%	-41.79%	-	-
Horiz. %	98.51%	97.01%	135.82%	110.45%	64.18%	58.21%	100.00%	-
P/EPS	9.57	8.73	11.64	9.70	6.92	9.54	9.19	0.67%
YoY %	9.62%	-25.00%	20.00%	40.17%	-27.46%	3.81%	-	-
Horiz. %	104.13%	94.99%	126.66%	105.55%	75.30%	103.81%	100.00%	-
EY	10.45	11.45	8.59	10.31	14.46	10.48	10.88	-0.66%
YoY %	-8.73%	33.29%	-16.68%	-28.70%	37.98%	-3.68%	-	-
Horiz. %	96.05%	105.24%	78.95%	94.76%	132.90%	96.32%	100.00%	-
DY	2.22	2.65	1.55	3.07	2.87	3.08	1.22	10.48%
YoY %	-16.23%	70.97%	-49.51%	6.97%	-6.82%	152.46%	-	-
Horiz. %	181.97%	217.21%	127.05%	251.64%	235.25%	252.46%	100.00%	-
P/NAPS	0.98	1.11	1.41	1.15	0.77	0.69	1.10	-1.90%
YoY %	-11.71%	-21.28%	22.61%	49.35%	11.59%	-37.27%	-	-
Horiz. %	89.09%	100.91%	128.18%	104.55%	70.00%	62.73%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	25/08/22	26/08/21	19/08/20	28/08/19	28/08/18	25/08/17	-
Price	2.05	2.60	2.81	5.15	2.42	2.85	4.26	-
P/RPS	0.63	0.75	0.99	1.00	0.41	0.46	0.68	-1.26%
YoY %	-16.00%	-24.24%	-1.00%	143.90%	-10.87%	-32.35%	-	-
Horiz. %	92.65%	110.29%	145.59%	147.06%	60.29%	67.65%	100.00%	-
P/EPS	9.16	10.05	12.73	13.11	6.64	11.19	9.32	-0.28%
YoY %	-8.86%	-21.05%	-2.90%	97.44%	-40.66%	20.06%	-	-
Horiz. %	98.28%	107.83%	136.59%	140.67%	71.24%	120.06%	100.00%	-
EY	10.91	9.95	7.85	7.63	15.06	8.93	10.73	0.27%
YoY %	9.65%	26.75%	2.88%	-49.34%	68.65%	-16.78%	-	-
Horiz. %	101.68%	92.73%	73.16%	71.11%	140.35%	83.22%	100.00%	-
DY	2.32	2.31	1.41	2.27	2.99	2.62	1.20	11.60%
YoY %	0.43%	63.83%	-37.89%	-24.08%	14.12%	118.33%	-	-
Horiz. %	193.33%	192.50%	117.50%	189.17%	249.17%	218.33%	100.00%	-
P/NAPS	0.94	1.28	1.54	1.55	0.74	0.81	1.12	-2.87%
YoY %	-26.56%	-16.88%	-0.65%	109.46%	-8.64%	-27.68%	-	-
Horiz. %	83.93%	114.29%	137.50%	138.39%	66.07%	72.32%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos