[TGUAN] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

18-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- 7.52%

YoY- 33.68%

Quarter Report

TGIB_Quarterly results_Q1 2020.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	1,366,924	1,265,846	998,699	961,904	863,595	848,172	766,368	10.11%
YoY %	7.99%	26.75%	3.83%	11.38%	1.82%	10.67%	-	-
Horiz. %	178.36%	165.17%	130.32%	125.51%	112.69%	110.67%	100.00%	-
PBT	119,045	127,917	106,200	83,091	59,343	45,210	70,682	9.07%
YoY %	-6.94%	20.45%	27.81%	40.02%	31.26%	-36.04%	-	-
Horiz. %	168.42%	180.98%	150.25%	117.56%	83.96%	63.96%	100.00%	-
Tax	-21,652	-27,895	-21,577	-13,144	-9,800	-4,723	-10,771	12.33%
YoY %	22.38%	-29.28%	-64.16%	-34.12%	-107.50%	56.15%	-	-
Horiz. %	201.02%	258.98%	200.32%	122.03%	90.99%	43.85%	100.00%	-
NP	97,393	100,022	84,623	69,947	49,543	40,487	59,911	8.43%
YoY %	-2.63%	18.20%	20.98%	41.18%	22.37%	-32.42%	-	-
Horiz. %	162.56%	166.95%	141.25%	116.75%	82.69%	67.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,433	95,798	79,085	66,428	49,690	39,872	58,103	8.61%
YoY %	-0.38%	21.13%	19.05%	33.68%	24.62%	-31.38%	-	-
Horiz. %	164.25%	164.88%	136.11%	114.33%	85.52%	68.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.19%	21.81%	20.32%	15.82%	16.51%	10.45%	15.24%	-
YoY %	-16.60%	7.33%	28.45%	-4.18%	57.99%	-31.43%	-	-
Horiz. %	119.36%	143.11%	133.33%	103.81%	108.33%	68.57%	100.00%	-
Total Cost	1,269,531	1,165,824	914,076	891,957	814,052	807,685	706,457	10.25%
YoY %	8.90%	27.54%	2.48%	9.57%	0.79%	14.33%	-	-
Horiz. %	179.70%	165.02%	129.39%	126.26%	115.23%	114.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	833,279	762,050	666,863	600,253	508,974	476,703	442,495	11.12%
YoY %	9.35%	14.27%	11.10%	17.93%	6.77%	7.73%	-	-
Horiz. %	188.31%	172.22%	150.71%	135.65%	115.02%	107.73%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	23,230	22,021	15,063	18,063	10,902	10,200	12,753	10.50%
YoY %	5.49%	46.19%	-16.61%	65.69%	6.88%	-20.02%	-	-
Horiz. %	182.15%	172.67%	118.11%	141.64%	85.49%	79.98%	100.00%	-
Div Payout %	24.34%	22.99%	19.05%	27.19%	21.94%	25.58%	21.95%	-
YoY %	5.87%	20.68%	-29.94%	23.93%	-14.23%	16.54%	-	-
Horiz. %	110.89%	104.74%	86.79%	123.87%	99.95%	116.54%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	833,279	762,050	666,863	600,253	508,974	476,703	442,495	11.12%
YoY %	9.35%	14.27%	11.10%	17.93%	6.77%	7.73%	-	-
Horiz. %	188.31%	172.22%	150.71%	135.65%	115.02%	107.73%	100.00%	-
NOSH	394,185	387,775	381,095	185,995	136,919	136,292	119,917	21.92%
YoY %	1.65%	1.75%	104.90%	35.84%	0.46%	13.66%	-	-
Horiz. %	328.71%	323.37%	317.80%	155.10%	114.18%	113.66%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	7.12%	7.90%	8.47%	7.27%	5.74%	4.77%	7.82%	-
YoY %	-9.87%	-6.73%	16.51%	26.66%	20.34%	-39.00%	-	-
Horiz. %	91.05%	101.02%	108.31%	92.97%	73.40%	61.00%	100.00%	-
ROE	11.45%	12.57%	11.86%	11.07%	9.76%	8.36%	13.13%	-
YoY %	-8.91%	5.99%	7.14%	13.42%	16.75%	-36.33%	-	-
Horiz. %	87.20%	95.73%	90.33%	84.31%	74.33%	63.67%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	349.41	328.90	262.08	517.61	631.19	622.74	639.08	-9.56%
YoY %	6.24%	25.50%	-49.37%	-17.99%	1.36%	-2.56%	-	-
Horiz. %	54.67%	51.46%	41.01%	80.99%	98.77%	97.44%	100.00%	-
EPS	24.39	24.89	20.75	35.75	36.32	29.27	48.45	-10.80%
YoY %	-2.01%	19.95%	-41.96%	-1.57%	24.09%	-39.59%	-	-
Horiz. %	50.34%	51.37%	42.83%	73.79%	74.96%	60.41%	100.00%	-
DPS	6.00	5.75	3.95	9.72	8.00	7.49	10.64	-9.10%
YoY %	4.35%	45.57%	-59.36%	21.50%	6.81%	-29.61%	-	-
Horiz. %	56.39%	54.04%	37.12%	91.35%	75.19%	70.39%	100.00%	-
NAPS	2.13	1.98	1.75	3.23	3.72	3.50	3.69	-8.74%
YoY %	7.58%	13.14%	-45.82%	-13.17%	6.29%	-5.15%	-	-
Horiz. %	57.72%	53.66%	47.43%	87.53%	100.81%	94.85%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 185,995
RPS	337.98	312.98	246.93	237.83	213.53	209.71	189.49	10.11%
YoY %	7.99%	26.75%	3.83%	11.38%	1.82%	10.67%	-	-
Horiz. %	178.36%	165.17%	130.31%	125.51%	112.69%	110.67%	100.00%	-
EPS	23.60	23.69	19.55	16.42	12.29	9.86	14.37	8.61%
YoY %	-0.38%	21.18%	19.06%	33.60%	24.65%	-31.38%	-	-
Horiz. %	164.23%	164.86%	136.05%	114.27%	85.53%	68.62%	100.00%	-
DPS	5.74	5.44	3.72	4.47	2.70	2.52	3.15	10.51%
YoY %	5.51%	46.24%	-16.78%	65.56%	7.14%	-20.00%	-	-
Horiz. %	182.22%	172.70%	118.10%	141.90%	85.71%	80.00%	100.00%	-
NAPS	2.0603	1.8842	1.6488	1.4841	1.2585	1.1787	1.0941	11.11%
YoY %	9.35%	14.28%	11.10%	17.93%	6.77%	7.73%	-	-
Horiz. %	188.31%	172.21%	150.70%	135.65%	115.03%	107.73%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	2.30	2.32	2.22	2.95	2.53	2.71	4.57	-
P/RPS	0.66	0.71	0.85	0.57	0.40	0.44	0.72	-1.43%
YoY %	-7.04%	-16.47%	49.12%	42.50%	-9.09%	-38.89%	-	-
Horiz. %	91.67%	98.61%	118.06%	79.17%	55.56%	61.11%	100.00%	-
P/EPS	9.43	9.32	10.70	8.25	6.97	9.26	9.43	0.00%
YoY %	1.18%	-12.90%	29.70%	18.36%	-24.73%	-1.80%	-	-
Horiz. %	100.00%	98.83%	113.47%	87.49%	73.91%	98.20%	100.00%	-
EY	10.61	10.73	9.35	12.12	14.35	10.80	10.60	0.01%
YoY %	-1.12%	14.76%	-22.85%	-15.54%	32.87%	1.89%	-	-
Horiz. %	100.09%	101.23%	88.21%	114.34%	135.38%	101.89%	100.00%	-
DY	2.61	2.48	1.78	3.29	3.16	2.76	2.33	1.90%
YoY %	5.24%	39.33%	-45.90%	4.11%	14.49%	18.45%	-	-
Horiz. %	112.02%	106.44%	76.39%	141.20%	135.62%	118.45%	100.00%	-
P/NAPS	1.08	1.17	1.27	0.91	0.68	0.77	1.24	-2.27%
YoY %	-7.69%	-7.87%	39.56%	33.82%	-11.69%	-37.90%	-	-
Horiz. %	87.10%	94.35%	102.42%	73.39%	54.84%	62.10%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	22/05/23	26/05/22	27/05/21	18/05/20	29/05/19	24/05/18	30/05/17	-
Price	2.22	2.33	2.80	3.58	2.50	2.60	4.38	-
P/RPS	0.64	0.71	1.07	0.69	0.40	0.42	0.69	-1.24%
YoY %	-9.86%	-33.64%	55.07%	72.50%	-4.76%	-39.13%	-	-
Horiz. %	92.75%	102.90%	155.07%	100.00%	57.97%	60.87%	100.00%	-
P/EPS	9.10	9.36	13.49	10.02	6.88	8.88	9.04	0.11%
YoY %	-2.78%	-30.62%	34.63%	45.64%	-22.52%	-1.77%	-	-
Horiz. %	100.66%	103.54%	149.23%	110.84%	76.11%	98.23%	100.00%	-
EY	10.99	10.68	7.41	9.98	14.53	11.26	11.06	-0.10%
YoY %	2.90%	44.13%	-25.75%	-31.31%	29.04%	1.81%	-	-
Horiz. %	99.37%	96.56%	67.00%	90.24%	131.37%	101.81%	100.00%	-
DY	2.70	2.47	1.41	2.72	3.20	2.88	2.43	1.77%
YoY %	9.31%	75.18%	-48.16%	-15.00%	11.11%	18.52%	-	-
Horiz. %	111.11%	101.65%	58.02%	111.93%	131.69%	118.52%	100.00%	-
P/NAPS	1.04	1.18	1.60	1.11	0.67	0.74	1.19	-2.21%
YoY %	-11.86%	-26.25%	44.14%	65.67%	-9.46%	-37.82%	-	-
Horiz. %	87.39%	99.16%	134.45%	93.28%	56.30%	62.18%	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