[TGUAN] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 117.44%
YoY- 24.8%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 333,002 1,214,983 886,268 589,439 282,139 960,581 717,846 -40.10%
PBT 31,310 125,233 94,033 63,078 28,626 100,158 75,940 -44.63%
Tax -6,378 -27,097 -20,410 -13,167 -5,580 -19,645 -14,003 -40.83%
NP 24,932 98,136 73,623 49,911 23,046 80,513 61,937 -45.51%
-
NP to SH 24,596 92,968 69,706 47,328 21,766 75,525 58,264 -43.75%
-
Tax Rate 20.37% 21.64% 21.71% 20.87% 19.49% 19.61% 18.44% -
Total Cost 308,070 1,116,847 812,645 539,528 259,093 880,068 655,909 -39.60%
-
Net Worth 762,050 727,386 707,896 694,162 666,863 641,080 623,569 14.31%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 4,810 21,055 12,436 7,628 3,810 24,511 9,362 -35.87%
Div Payout % 19.56% 22.65% 17.84% 16.12% 17.51% 32.46% 16.07% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 762,050 727,386 707,896 694,162 666,863 641,080 623,569 14.31%
NOSH 387,775 387,133 385,579 381,635 381,095 380,784 189,712 61.13%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.49% 8.08% 8.31% 8.47% 8.17% 8.38% 8.63% -
ROE 3.23% 12.78% 9.85% 6.82% 3.26% 11.78% 9.34% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 86.52 317.36 231.62 154.54 74.04 254.72 383.35 -62.96%
EPS 6.39 24.28 18.22 12.41 5.71 20.03 31.11 -65.22%
DPS 1.25 5.50 3.25 2.00 1.00 6.50 5.00 -60.34%
NAPS 1.98 1.90 1.85 1.82 1.75 1.70 3.33 -29.31%
Adjusted Per Share Value based on latest NOSH - 381,635
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 82.34 300.41 219.13 145.74 69.76 237.51 177.49 -40.10%
EPS 6.08 22.99 17.23 11.70 5.38 18.67 14.41 -43.77%
DPS 1.19 5.21 3.07 1.89 0.94 6.06 2.31 -35.76%
NAPS 1.8842 1.7985 1.7503 1.7163 1.6488 1.5851 1.5418 14.31%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.32 2.80 2.67 2.57 2.22 2.53 5.17 -
P/RPS 2.68 0.88 1.15 1.66 3.00 0.99 1.35 58.02%
P/EPS 36.30 11.53 14.66 20.71 38.87 12.63 16.62 68.41%
EY 2.75 8.67 6.82 4.83 2.57 7.92 6.02 -40.71%
DY 0.54 1.96 1.22 0.78 0.45 2.57 0.97 -32.35%
P/NAPS 1.17 1.47 1.44 1.41 1.27 1.49 1.55 -17.11%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 28/02/22 18/11/21 26/08/21 27/05/21 25/02/21 18/11/20 -
Price 2.33 2.40 2.73 2.81 2.80 2.27 3.26 -
P/RPS 2.69 0.76 1.18 1.82 3.78 0.89 0.85 115.70%
P/EPS 36.46 9.88 14.99 22.65 49.02 11.33 10.48 129.77%
EY 2.74 10.12 6.67 4.42 2.04 8.82 9.54 -56.50%
DY 0.54 2.29 1.19 0.71 0.36 2.86 1.53 -50.08%
P/NAPS 1.18 1.26 1.48 1.54 1.60 1.34 0.98 13.19%

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