[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

28-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- 23.77%

YoY- 8.08%

Quarter Report

TGIB_Quarterly results_Q4 2022.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Cumulative Result
Revenue	921,671	604,292	313,601	1,386,325	1,068,798	712,298	333,002	97.00%
YoY %	52.52%	92.69%	-77.38%	29.71%	50.05%	113.90%	-	-
Horiz. %	276.78%	181.47%	94.17%	416.31%	320.96%	213.90%	100.00%	-
PBT	77,625	49,412	24,566	125,789	103,223	68,986	31,310	83.07%
YoY %	57.10%	101.14%	-80.47%	21.86%	49.63%	120.33%	-	-
Horiz. %	247.92%	157.82%	78.46%	401.75%	329.68%	220.33%	100.00%	-
Tax	-14,690	-8,765	-4,437	-23,593	-20,997	-14,094	-6,378	74.31%
YoY %	-67.60%	-97.54%	81.19%	-12.36%	-48.98%	-120.98%	-	-
Horiz. %	230.32%	137.43%	69.57%	369.91%	329.21%	220.98%	100.00%	-
NP	62,935	40,647	20,129	102,196	82,226	54,892	24,932	85.28%
YoY %	54.83%	101.93%	-80.30%	24.29%	49.80%	120.17%	-	-
Horiz. %	252.43%	163.03%	80.74%	409.90%	329.80%	220.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,035	41,135	19,551	100,478	81,184	54,063	24,596	87.16%
YoY %	53.24%	110.40%	-80.54%	23.77%	50.17%	119.80%	-	-
Horiz. %	256.28%	167.24%	79.49%	408.51%	330.07%	219.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.92%	17.74%	18.06%	18.76%	20.34%	20.43%	20.37%	-
YoY %	6.65%	-1.77%	-3.73%	-7.77%	-0.44%	0.29%	-	-
Horiz. %	92.88%	87.09%	88.66%	92.10%	99.85%	100.29%	100.00%	-
Total Cost	858,736	563,645	293,472	1,284,129	986,572	657,406	308,070	97.94%
YoY %	52.35%	92.06%	-77.15%	30.16%	50.07%	113.40%	-	-
Horiz. %	278.75%	182.96%	95.26%	416.83%	320.24%	213.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	875,357	853,201	833,279	811,637	807,389	781,998	762,050	9.67%
YoY %	2.60%	2.39%	2.67%	0.53%	3.25%	2.62%	-	-
Horiz. %	114.87%	111.96%	109.35%	106.51%	105.95%	102.62%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	4,906	4,892	4,890	23,189	14,486	9,630	4,810	1.32%
YoY %	0.29%	0.04%	-78.91%	60.08%	50.43%	100.21%	-	-
Horiz. %	102.00%	101.70%	101.66%	482.10%	301.16%	200.21%	100.00%	-
Div Payout %	7.78%	11.89%	25.01%	23.08%	17.84%	17.81%	19.56%	-
YoY %	-34.57%	-52.46%	8.36%	29.37%	0.17%	-8.95%	-	-
Horiz. %	39.78%	60.79%	127.86%	118.00%	91.21%	91.05%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	875,357	853,201	833,279	811,637	807,389	781,998	762,050	9.67%
YoY %	2.60%	2.39%	2.67%	0.53%	3.25%	2.62%	-	-
Horiz. %	114.87%	111.96%	109.35%	106.51%	105.95%	102.62%	100.00%	-
NOSH	397,489	394,444	394,185	393,277	391,771	388,388	387,775	1.66%
YoY %	0.77%	0.07%	0.23%	0.38%	0.87%	0.16%	-	-
Horiz. %	102.51%	101.72%	101.65%	101.42%	101.03%	100.16%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	6.83%	6.73%	6.42%	7.37%	7.69%	7.71%	7.49%	-
YoY %	1.49%	4.83%	-12.89%	-4.16%	-0.26%	2.94%	-	-
Horiz. %	91.19%	89.85%	85.71%	98.40%	102.67%	102.94%	100.00%	-
ROE	7.20%	4.82%	2.35%	12.38%	10.06%	6.91%	3.23%	-
YoY %	49.38%	105.11%	-81.02%	23.06%	45.59%	113.93%	-	-
Horiz. %	222.91%	149.23%	72.76%	383.28%	311.46%	213.93%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	234.80	154.40	80.16	358.69	276.67	184.91	86.52	94.44%
YoY %	52.07%	92.61%	-77.65%	29.65%	49.62%	113.72%	-	-
Horiz. %	271.38%	178.46%	92.65%	414.57%	319.78%	213.72%	100.00%	-
EPS	16.06	10.51	5.00	26.00	21.02	14.03	6.39	84.75%
YoY %	52.81%	110.20%	-80.77%	23.69%	49.82%	119.56%	-	-
Horiz. %	251.33%	164.48%	78.25%	406.89%	328.95%	219.56%	100.00%	-
DPS	1.25	1.25	1.25	6.00	3.75	2.50	1.25	0.00%
YoY %	0.00%	0.00%	-79.17%	60.00%	50.00%	100.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	480.00%	300.00%	200.00%	100.00%	-
NAPS	2.23	2.18	2.13	2.10	2.09	2.03	1.98	8.24%
YoY %	2.29%	2.35%	1.43%	0.48%	2.96%	2.53%	-	-
Horiz. %	112.63%	110.10%	107.58%	106.06%	105.56%	102.53%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 393,277
RPS	227.89	149.41	77.54	342.77	264.26	176.12	82.34	97.00%
YoY %	52.53%	92.69%	-77.38%	29.71%	50.05%	113.89%	-	-
Horiz. %	276.77%	181.45%	94.17%	416.29%	320.94%	213.89%	100.00%	-
EPS	15.59	10.17	4.83	24.84	20.07	13.37	6.08	87.23%
YoY %	53.29%	110.56%	-80.56%	23.77%	50.11%	119.90%	-	-
Horiz. %	256.41%	167.27%	79.44%	408.55%	330.10%	219.90%	100.00%	-
DPS	1.21	1.21	1.21	5.73	3.58	2.38	1.19	1.11%
YoY %	0.00%	0.00%	-78.88%	60.06%	50.42%	100.00%	-	-
Horiz. %	101.68%	101.68%	101.68%	481.51%	300.84%	200.00%	100.00%	-
NAPS	2.1643	2.1096	2.0603	2.0068	1.9963	1.9335	1.8842	9.67%
YoY %	2.59%	2.39%	2.67%	0.53%	3.25%	2.62%	-	-
Horiz. %	114.87%	111.96%	109.35%	106.51%	105.95%	102.62%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	1.92	2.14	2.30	2.36	2.60	2.26	2.32	-
P/RPS	0.82	1.39	2.87	0.66	0.94	1.22	2.68	-54.56%
YoY %	-41.01%	-51.57%	334.85%	-29.79%	-22.95%	-54.48%	-	-
Horiz. %	30.60%	51.87%	107.09%	24.63%	35.07%	45.52%	100.00%	-
P/EPS	11.96	20.36	46.02	9.08	12.37	16.10	36.30	-52.26%
YoY %	-41.26%	-55.76%	406.83%	-26.60%	-23.17%	-55.65%	-	-
Horiz. %	32.95%	56.09%	126.78%	25.01%	34.08%	44.35%	100.00%	-
EY	8.36	4.91	2.17	11.02	8.08	6.21	2.75	109.71%
YoY %	70.26%	126.27%	-80.31%	36.39%	30.11%	125.82%	-	-
Horiz. %	304.00%	178.55%	78.91%	400.73%	293.82%	225.82%	100.00%	-
DY	0.65	0.58	0.54	2.54	1.44	1.11	0.54	13.14%
YoY %	12.07%	7.41%	-78.74%	76.39%	29.73%	105.56%	-	-
Horiz. %	120.37%	107.41%	100.00%	470.37%	266.67%	205.56%	100.00%	-
P/NAPS	0.86	0.98	1.08	1.12	1.24	1.11	1.17	-18.53%
YoY %	-12.24%	-9.26%	-3.57%	-9.68%	11.71%	-5.13%	-	-
Horiz. %	73.50%	83.76%	92.31%	95.73%	105.98%	94.87%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	24/08/23	22/05/23	28/02/23	25/11/22	25/08/22	26/05/22	-
Price	1.90	2.05	2.22	2.30	2.52	2.60	2.33	-
P/RPS	0.81	1.33	2.77	0.64	0.91	1.41	2.69	-55.04%
YoY %	-39.10%	-51.99%	332.81%	-29.67%	-35.46%	-47.58%	-	-
Horiz. %	30.11%	49.44%	102.97%	23.79%	33.83%	52.42%	100.00%	-
P/EPS	11.83	19.50	44.42	8.85	11.99	18.53	36.46	-52.74%
YoY %	-39.33%	-56.10%	401.92%	-26.19%	-35.29%	-49.18%	-	-
Horiz. %	32.45%	53.48%	121.83%	24.27%	32.89%	50.82%	100.00%	-
EY	8.45	5.13	2.25	11.30	8.34	5.40	2.74	111.72%
YoY %	64.72%	128.00%	-80.09%	35.49%	54.44%	97.08%	-	-
Horiz. %	308.39%	187.23%	82.12%	412.41%	304.38%	197.08%	100.00%	-
DY	0.66	0.61	0.56	2.61	1.49	0.96	0.54	14.30%
YoY %	8.20%	8.93%	-78.54%	75.17%	55.21%	77.78%	-	-
Horiz. %	122.22%	112.96%	103.70%	483.33%	275.93%	177.78%	100.00%	-
P/NAPS	0.85	0.94	1.04	1.10	1.21	1.28	1.18	-19.62%
YoY %	-9.57%	-9.62%	-5.45%	-9.09%	-5.47%	8.47%	-	-
Horiz. %	72.03%	79.66%	88.14%	93.22%	102.54%	108.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos