[TGUAN] QoQ Annualized Quarter 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- 12.85%
YoY- 36.24%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 960,581 957,128 944,110 976,084 935,072 937,929 893,800 4.89%
PBT 100,158 101,253 97,010 90,336 75,930 72,242 62,004 37.47%
Tax -19,645 -18,670 -16,724 -14,592 -12,049 -11,972 -9,606 60.76%
NP 80,513 82,582 80,286 75,744 63,881 60,270 52,398 32.98%
-
NP to SH 75,525 77,685 75,846 69,844 61,891 58,713 53,396 25.87%
-
Tax Rate 19.61% 18.44% 17.24% 16.15% 15.87% 16.57% 15.49% -
Total Cost 880,068 874,545 863,824 900,340 871,191 877,658 841,402 3.02%
-
Net Worth 641,080 623,569 618,130 600,253 498,934 491,429 493,764 18.91%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 24,511 12,483 14,894 14,866 14,346 - - -
Div Payout % 32.46% 16.07% 19.64% 21.29% 23.18% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 641,080 623,569 618,130 600,253 498,934 491,429 493,764 18.91%
NOSH 380,784 189,712 186,596 185,995 184,710 177,584 159,543 78.12%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.38% 8.63% 8.50% 7.76% 6.83% 6.43% 5.86% -
ROE 11.78% 12.46% 12.27% 11.64% 12.40% 11.95% 10.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 254.72 511.13 507.08 525.24 586.61 593.57 593.74 -42.97%
EPS 20.03 41.48 40.74 37.60 38.83 37.16 35.48 -31.57%
DPS 6.50 6.67 8.00 8.00 9.00 0.00 0.00 -
NAPS 1.70 3.33 3.32 3.23 3.13 3.11 3.28 -35.34%
Adjusted Per Share Value based on latest NOSH - 185,995
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 237.51 236.65 233.43 241.34 231.20 231.91 220.99 4.90%
EPS 18.67 19.21 18.75 17.27 15.30 14.52 13.20 25.87%
DPS 6.06 3.09 3.68 3.68 3.55 0.00 0.00 -
NAPS 1.5851 1.5418 1.5283 1.4841 1.2336 1.2151 1.2208 18.92%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.53 5.17 3.81 2.95 3.37 2.70 2.52 -
P/RPS 0.99 1.01 0.75 0.56 0.57 0.45 0.42 76.65%
P/EPS 12.63 12.46 9.35 7.85 8.68 7.27 7.10 46.55%
EY 7.92 8.02 10.69 12.74 11.52 13.76 14.08 -31.73%
DY 2.57 1.29 2.10 2.71 2.67 0.00 0.00 -
P/NAPS 1.49 1.55 1.15 0.91 1.08 0.87 0.77 54.97%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 18/11/20 19/08/20 18/05/20 26/02/20 20/11/19 28/08/19 -
Price 2.27 3.26 5.15 3.58 4.11 3.15 2.42 -
P/RPS 0.89 0.64 1.02 0.68 0.70 0.53 0.41 67.25%
P/EPS 11.33 7.86 12.64 9.53 10.59 8.48 6.82 40.05%
EY 8.82 12.73 7.91 10.50 9.45 11.80 14.66 -28.62%
DY 2.86 2.04 1.55 2.23 2.19 0.00 0.00 -
P/NAPS 1.34 0.98 1.55 1.11 1.31 1.01 0.74 48.29%

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