[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 15.28%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,214,983 1,181,690 1,178,878 1,128,556 960,581 957,128 944,110 18.25%
PBT 125,233 125,377 126,156 114,504 100,158 101,253 97,010 18.50%
Tax -27,097 -27,213 -26,334 -22,320 -19,645 -18,670 -16,724 37.82%
NP 98,136 98,164 99,822 92,184 80,513 82,582 80,286 14.27%
-
NP to SH 92,968 92,941 94,656 87,064 75,525 77,685 75,846 14.49%
-
Tax Rate 21.64% 21.70% 20.87% 19.49% 19.61% 18.44% 17.24% -
Total Cost 1,116,847 1,083,526 1,079,056 1,036,372 880,068 874,545 863,824 18.62%
-
Net Worth 727,386 707,896 694,162 666,863 641,080 623,569 618,130 11.42%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 21,055 16,581 15,256 15,242 24,511 12,483 14,894 25.87%
Div Payout % 22.65% 17.84% 16.12% 17.51% 32.46% 16.07% 19.64% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 727,386 707,896 694,162 666,863 641,080 623,569 618,130 11.42%
NOSH 387,133 385,579 381,635 381,095 380,784 189,712 186,596 62.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.08% 8.31% 8.47% 8.17% 8.38% 8.63% 8.50% -
ROE 12.78% 13.13% 13.64% 13.06% 11.78% 12.46% 12.27% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 317.36 308.82 309.09 296.16 254.72 511.13 507.08 -26.77%
EPS 24.28 24.29 24.82 22.84 20.03 41.48 40.74 -29.11%
DPS 5.50 4.33 4.00 4.00 6.50 6.67 8.00 -22.05%
NAPS 1.90 1.85 1.82 1.75 1.70 3.33 3.32 -30.99%
Adjusted Per Share Value based on latest NOSH - 381,095
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 300.41 292.18 291.48 279.04 237.51 236.65 233.43 18.26%
EPS 22.99 22.98 23.40 21.53 18.67 19.21 18.75 14.51%
DPS 5.21 4.10 3.77 3.77 6.06 3.09 3.68 26.00%
NAPS 1.7985 1.7503 1.7163 1.6488 1.5851 1.5418 1.5283 11.43%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.80 2.67 2.57 2.22 2.53 5.17 3.81 -
P/RPS 0.88 0.86 0.83 0.75 0.99 1.01 0.75 11.21%
P/EPS 11.53 10.99 10.36 9.72 12.63 12.46 9.35 14.95%
EY 8.67 9.10 9.66 10.29 7.92 8.02 10.69 -12.99%
DY 1.96 1.62 1.56 1.80 2.57 1.29 2.10 -4.48%
P/NAPS 1.47 1.44 1.41 1.27 1.49 1.55 1.15 17.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 18/11/21 26/08/21 27/05/21 25/02/21 18/11/20 19/08/20 -
Price 2.40 2.73 2.81 2.80 2.27 3.26 5.15 -
P/RPS 0.76 0.88 0.91 0.95 0.89 0.64 1.02 -17.76%
P/EPS 9.88 11.24 11.32 12.26 11.33 7.86 12.64 -15.10%
EY 10.12 8.90 8.83 8.16 8.82 12.73 7.91 17.79%
DY 2.29 1.59 1.42 1.43 2.86 2.04 1.55 29.62%
P/NAPS 1.26 1.48 1.54 1.60 1.34 0.98 1.55 -12.86%

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