[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -11.04%
YoY- -5.13%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,302,968 1,295,776 1,378,608 1,240,118 1,228,894 1,208,584 1,254,404 2.55%
PBT 102,090 114,534 124,920 91,402 103,500 98,824 98,264 2.57%
Tax -21,093 -23,244 -26,456 -19,478 -19,586 -17,530 -17,748 12.16%
NP 80,997 91,290 98,464 71,924 83,913 81,294 80,516 0.39%
-
NP to SH 79,733 89,626 95,648 70,995 84,046 82,270 78,204 1.29%
-
Tax Rate 20.66% 20.29% 21.18% 21.31% 18.92% 17.74% 18.06% -
Total Cost 1,221,970 1,204,486 1,280,144 1,168,194 1,144,981 1,127,290 1,173,888 2.70%
-
Net Worth 952,299 959,702 941,533 918,751 875,357 853,201 833,279 9.28%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 13,337 19,993 - 16,686 6,542 9,784 19,560 -22.47%
Div Payout % 16.73% 22.31% - 23.50% 7.78% 11.89% 25.01% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 952,299 959,702 941,533 918,751 875,357 853,201 833,279 9.28%
NOSH 404,445 403,942 402,473 398,242 397,489 394,444 394,185 1.72%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.22% 7.05% 7.14% 5.80% 6.83% 6.73% 6.42% -
ROE 8.37% 9.34% 10.16% 7.73% 9.60% 9.64% 9.39% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 325.64 324.04 345.55 315.85 313.06 308.80 320.65 1.03%
EPS 19.93 22.42 23.96 18.08 21.41 21.02 20.00 -0.23%
DPS 3.33 5.00 0.00 4.25 1.67 2.50 5.00 -23.68%
NAPS 2.38 2.40 2.36 2.34 2.23 2.18 2.13 7.65%
Adjusted Per Share Value based on latest NOSH - 404,445
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 322.16 320.38 340.86 306.62 303.85 298.83 310.15 2.55%
EPS 19.71 22.16 23.65 17.55 20.78 20.34 19.34 1.26%
DPS 3.30 4.94 0.00 4.13 1.62 2.42 4.84 -22.47%
NAPS 2.3546 2.3729 2.328 2.2716 2.1643 2.1096 2.0603 9.28%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.57 1.96 1.88 1.88 1.92 2.14 2.30 -
P/RPS 0.48 0.60 0.54 0.60 0.61 0.69 0.72 -23.62%
P/EPS 7.88 8.74 7.84 10.40 8.97 10.18 11.51 -22.26%
EY 12.69 11.44 12.75 9.62 11.15 9.82 8.69 28.62%
DY 2.12 2.55 0.00 2.26 0.87 1.17 2.17 -1.53%
P/NAPS 0.66 0.82 0.80 0.80 0.86 0.98 1.08 -27.92%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 21/08/24 23/05/24 28/02/24 23/11/23 24/08/23 22/05/23 -
Price 1.52 1.73 2.05 1.90 1.90 2.05 2.22 -
P/RPS 0.47 0.53 0.59 0.60 0.61 0.66 0.69 -22.52%
P/EPS 7.63 7.72 8.55 10.51 8.87 9.75 11.11 -22.10%
EY 13.11 12.96 11.69 9.52 11.27 10.25 9.00 28.41%
DY 2.19 2.89 0.00 2.24 0.88 1.22 2.25 -1.78%
P/NAPS 0.64 0.72 0.87 0.81 0.85 0.94 1.04 -27.58%

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