[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 53.24%
YoY- -22.36%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 647,888 344,652 1,240,118 921,671 604,292 313,601 1,386,325 -39.80%
PBT 57,267 31,230 91,402 77,625 49,412 24,566 125,789 -40.84%
Tax -11,622 -6,614 -19,478 -14,690 -8,765 -4,437 -23,593 -37.65%
NP 45,645 24,616 71,924 62,935 40,647 20,129 102,196 -41.59%
-
NP to SH 44,813 23,912 70,995 63,035 41,135 19,551 100,478 -41.65%
-
Tax Rate 20.29% 21.18% 21.31% 18.92% 17.74% 18.06% 18.76% -
Total Cost 602,243 320,036 1,168,194 858,736 563,645 293,472 1,284,129 -39.66%
-
Net Worth 959,702 941,533 918,751 875,357 853,201 833,279 811,637 11.83%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 9,996 - 16,686 4,906 4,892 4,890 23,189 -42.96%
Div Payout % 22.31% - 23.50% 7.78% 11.89% 25.01% 23.08% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 959,702 941,533 918,751 875,357 853,201 833,279 811,637 11.83%
NOSH 403,942 402,473 398,242 397,489 394,444 394,185 393,277 1.80%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.05% 7.14% 5.80% 6.83% 6.73% 6.42% 7.37% -
ROE 4.67% 2.54% 7.73% 7.20% 4.82% 2.35% 12.38% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 162.02 86.39 315.85 234.80 154.40 80.16 358.69 -41.15%
EPS 11.21 5.99 18.08 16.06 10.51 5.00 26.00 -42.95%
DPS 2.50 0.00 4.25 1.25 1.25 1.25 6.00 -44.24%
NAPS 2.40 2.36 2.34 2.23 2.18 2.13 2.10 9.31%
Adjusted Per Share Value based on latest NOSH - 397,489
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 160.19 85.22 306.62 227.89 149.41 77.54 342.77 -39.80%
EPS 11.08 5.91 17.55 15.59 10.17 4.83 24.84 -41.64%
DPS 2.47 0.00 4.13 1.21 1.21 1.21 5.73 -42.96%
NAPS 2.3729 2.328 2.2716 2.1643 2.1096 2.0603 2.0068 11.83%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.96 1.88 1.88 1.92 2.14 2.30 2.36 -
P/RPS 1.21 2.18 0.60 0.82 1.39 2.87 0.66 49.84%
P/EPS 17.49 31.37 10.40 11.96 20.36 46.02 9.08 54.87%
EY 5.72 3.19 9.62 8.36 4.91 2.17 11.02 -35.43%
DY 1.28 0.00 2.26 0.65 0.58 0.54 2.54 -36.70%
P/NAPS 0.82 0.80 0.80 0.86 0.98 1.08 1.12 -18.78%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 21/08/24 23/05/24 28/02/24 23/11/23 24/08/23 22/05/23 28/02/23 -
Price 1.73 2.05 1.90 1.90 2.05 2.22 2.30 -
P/RPS 1.07 2.37 0.60 0.81 1.33 2.77 0.64 40.90%
P/EPS 15.44 34.20 10.51 11.83 19.50 44.42 8.85 44.97%
EY 6.48 2.92 9.52 8.45 5.13 2.25 11.30 -30.99%
DY 1.45 0.00 2.24 0.66 0.61 0.56 2.61 -32.44%
P/NAPS 0.72 0.87 0.81 0.85 0.94 1.04 1.10 -24.63%

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