[TGUAN] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 3.04%
YoY- 21.13%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,366,924 1,265,846 998,699 961,904 863,595 848,172 766,368 10.11%
PBT 119,045 127,917 106,200 83,091 59,343 45,210 70,682 9.07%
Tax -21,652 -27,895 -21,577 -13,144 -9,800 -4,723 -10,771 12.33%
NP 97,393 100,022 84,623 69,947 49,543 40,487 59,911 8.43%
-
NP to SH 95,433 95,798 79,085 66,428 49,690 39,872 58,103 8.61%
-
Tax Rate 18.19% 21.81% 20.32% 15.82% 16.51% 10.45% 15.24% -
Total Cost 1,269,531 1,165,824 914,076 891,957 814,052 807,685 706,457 10.25%
-
Net Worth 833,279 762,050 666,863 600,253 508,974 476,703 442,495 11.12%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 23,230 22,021 15,063 18,063 10,902 10,200 12,753 10.50%
Div Payout % 24.34% 22.99% 19.05% 27.19% 21.94% 25.58% 21.95% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 833,279 762,050 666,863 600,253 508,974 476,703 442,495 11.12%
NOSH 394,185 387,775 381,095 185,995 136,919 136,292 119,917 21.92%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 7.12% 7.90% 8.47% 7.27% 5.74% 4.77% 7.82% -
ROE 11.45% 12.57% 11.86% 11.07% 9.76% 8.36% 13.13% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 349.41 328.90 262.08 517.61 631.19 622.74 639.08 -9.56%
EPS 24.39 24.89 20.75 35.75 36.32 29.27 48.45 -10.80%
DPS 6.00 5.75 3.95 9.72 8.00 7.49 10.64 -9.10%
NAPS 2.13 1.98 1.75 3.23 3.72 3.50 3.69 -8.74%
Adjusted Per Share Value based on latest NOSH - 387,775
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 339.31 314.22 247.91 238.78 214.37 210.54 190.24 10.11%
EPS 23.69 23.78 19.63 16.49 12.33 9.90 14.42 8.62%
DPS 5.77 5.47 3.74 4.48 2.71 2.53 3.17 10.49%
NAPS 2.0685 1.8917 1.6554 1.49 1.2634 1.1833 1.0984 11.12%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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%
P/EPS 9.43 9.32 10.70 8.25 6.97 9.26 9.43 0.00%
EY 10.61 10.73 9.35 12.12 14.35 10.80 10.60 0.01%
DY 2.61 2.48 1.78 3.29 3.16 2.76 2.33 1.90%
P/NAPS 1.08 1.17 1.27 0.91 0.68 0.77 1.24 -2.27%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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%
P/EPS 9.10 9.36 13.49 10.02 6.88 8.88 9.04 0.11%
EY 10.99 10.68 7.41 9.98 14.53 11.26 11.06 -0.10%
DY 2.70 2.47 1.41 2.72 3.20 2.88 2.43 1.77%
P/NAPS 1.04 1.18 1.60 1.11 0.67 0.74 1.19 -2.21%

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