[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 50.17%
YoY- 16.47%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 604,292 313,601 1,386,325 1,068,798 712,298 333,002 1,214,983 -37.30%
PBT 49,412 24,566 125,789 103,223 68,986 31,310 125,233 -46.29%
Tax -8,765 -4,437 -23,593 -20,997 -14,094 -6,378 -27,097 -52.97%
NP 40,647 20,129 102,196 82,226 54,892 24,932 98,136 -44.52%
-
NP to SH 41,135 19,551 100,478 81,184 54,063 24,596 92,968 -42.02%
-
Tax Rate 17.74% 18.06% 18.76% 20.34% 20.43% 20.37% 21.64% -
Total Cost 563,645 293,472 1,284,129 986,572 657,406 308,070 1,116,847 -36.69%
-
Net Worth 853,201 833,279 811,637 807,389 781,998 762,050 727,386 11.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 4,892 4,890 23,189 14,486 9,630 4,810 21,055 -62.30%
Div Payout % 11.89% 25.01% 23.08% 17.84% 17.81% 19.56% 22.65% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 853,201 833,279 811,637 807,389 781,998 762,050 727,386 11.25%
NOSH 394,444 394,185 393,277 391,771 388,388 387,775 387,133 1.25%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.73% 6.42% 7.37% 7.69% 7.71% 7.49% 8.08% -
ROE 4.82% 2.35% 12.38% 10.06% 6.91% 3.23% 12.78% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 154.40 80.16 358.69 276.67 184.91 86.52 317.36 -38.22%
EPS 10.51 5.00 26.00 21.02 14.03 6.39 24.28 -42.86%
DPS 1.25 1.25 6.00 3.75 2.50 1.25 5.50 -62.85%
NAPS 2.18 2.13 2.10 2.09 2.03 1.98 1.90 9.62%
Adjusted Per Share Value based on latest NOSH - 391,771
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 149.41 77.54 342.77 264.26 176.12 82.34 300.41 -37.30%
EPS 10.17 4.83 24.84 20.07 13.37 6.08 22.99 -42.02%
DPS 1.21 1.21 5.73 3.58 2.38 1.19 5.21 -62.31%
NAPS 2.1096 2.0603 2.0068 1.9963 1.9335 1.8842 1.7985 11.25%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.14 2.30 2.36 2.60 2.26 2.32 2.80 -
P/RPS 1.39 2.87 0.66 0.94 1.22 2.68 0.88 35.74%
P/EPS 20.36 46.02 9.08 12.37 16.10 36.30 11.53 46.24%
EY 4.91 2.17 11.02 8.08 6.21 2.75 8.67 -31.62%
DY 0.58 0.54 2.54 1.44 1.11 0.54 1.96 -55.69%
P/NAPS 0.98 1.08 1.12 1.24 1.11 1.17 1.47 -23.74%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 22/05/23 28/02/23 25/11/22 25/08/22 26/05/22 28/02/22 -
Price 2.05 2.22 2.30 2.52 2.60 2.33 2.40 -
P/RPS 1.33 2.77 0.64 0.91 1.41 2.69 0.76 45.36%
P/EPS 19.50 44.42 8.85 11.99 18.53 36.46 9.88 57.54%
EY 5.13 2.25 11.30 8.34 5.40 2.74 10.12 -36.50%
DY 0.61 0.56 2.61 1.49 0.96 0.54 2.29 -58.70%
P/NAPS 0.94 1.04 1.10 1.21 1.28 1.18 1.26 -17.78%

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