[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
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,278,319 1,337,842 1,077,965 960,227 887,591 848,630 788,104 8.39%
PBT 106,215 131,141 114,731 93,433 64,564 38,515 69,666 7.27%
Tax -18,264 -28,024 -24,450 -15,608 -10,354 -3,466 -10,656 9.39%
NP 87,951 103,117 90,281 77,825 54,210 35,049 59,010 6.87%
-
NP to SH 87,550 99,703 84,185 73,116 54,849 34,721 57,340 7.30%
-
Tax Rate 17.20% 21.37% 21.31% 16.71% 16.04% 9.00% 15.30% -
Total Cost 1,190,368 1,234,725 987,684 882,402 833,381 813,581 729,094 8.50%
-
Net Worth 853,201 781,998 694,162 618,130 493,764 481,430 479,362 10.08%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 18,415 23,023 15,153 21,786 10,902 10,200 6,441 19.12%
Div Payout % 21.03% 23.09% 18.00% 29.80% 19.88% 29.38% 11.23% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 853,201 781,998 694,162 618,130 493,764 481,430 479,362 10.08%
NOSH 394,444 388,388 381,635 186,596 159,543 136,382 125,487 21.02%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.88% 7.71% 8.38% 8.10% 6.11% 4.13% 7.49% -
ROE 10.26% 12.75% 12.13% 11.83% 11.11% 7.21% 11.96% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 326.62 347.29 282.63 515.74 589.61 622.24 628.03 -10.31%
EPS 22.37 25.88 22.07 39.27 36.44 25.46 45.69 -11.21%
DPS 4.75 6.00 3.97 11.70 7.24 7.48 5.13 -1.27%
NAPS 2.18 2.03 1.82 3.32 3.28 3.53 3.82 -8.92%
Adjusted Per Share Value based on latest NOSH - 186,596
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 316.07 330.78 266.53 237.42 219.46 209.83 194.86 8.39%
EPS 21.65 24.65 20.81 18.08 13.56 8.58 14.18 7.30%
DPS 4.55 5.69 3.75 5.39 2.70 2.52 1.59 19.14%
NAPS 2.1096 1.9335 1.7163 1.5283 1.2208 1.1903 1.1852 10.08%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS 9.57 8.73 11.64 9.70 6.92 9.54 9.19 0.67%
EY 10.45 11.45 8.59 10.31 14.46 10.48 10.88 -0.66%
DY 2.22 2.65 1.55 3.07 2.87 3.08 1.22 10.48%
P/NAPS 0.98 1.11 1.41 1.15 0.77 0.69 1.10 -1.90%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS 9.16 10.05 12.73 13.11 6.64 11.19 9.32 -0.28%
EY 10.91 9.95 7.85 7.63 15.06 8.93 10.73 0.27%
DY 2.32 2.31 1.41 2.27 2.99 2.62 1.20 11.60%
P/NAPS 0.94 1.28 1.54 1.55 0.74 0.81 1.12 -2.87%

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