[TGUAN] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -2.21%
YoY- 36.24%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 242,735 245,791 228,034 244,021 231,625 256,547 229,711 3.72%
PBT 24,218 27,435 25,921 22,584 21,748 23,180 15,579 34.01%
Tax -5,642 -5,641 -4,714 -3,648 -3,070 -4,176 -2,250 84.05%
NP 18,576 21,794 21,207 18,936 18,678 19,004 13,329 24.64%
-
NP to SH 17,261 19,596 20,462 17,461 17,856 17,337 13,774 16.15%
-
Tax Rate 23.30% 20.56% 18.19% 16.15% 14.12% 18.02% 14.44% -
Total Cost 224,159 223,997 206,827 225,085 212,947 237,543 216,382 2.37%
-
Net Worth 641,080 623,569 618,130 600,253 498,934 491,429 493,764 18.91%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,656 1,872 3,723 3,716 14,346 - - -
Div Payout % 32.77% 9.56% 18.20% 21.29% 80.34% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 641,080 623,569 618,130 600,253 498,934 491,429 493,764 18.91%
NOSH 380,784 189,712 186,596 185,995 184,710 177,584 159,543 78.12%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.65% 8.87% 9.30% 7.76% 8.06% 7.41% 5.80% -
ROE 2.69% 3.14% 3.31% 2.91% 3.58% 3.53% 2.79% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 64.37 131.26 122.48 131.31 145.31 162.36 152.59 -43.60%
EPS 4.58 10.46 10.99 9.40 11.20 10.97 9.15 -36.82%
DPS 1.50 1.00 2.00 2.00 9.00 0.00 0.00 -
NAPS 1.70 3.33 3.32 3.23 3.13 3.11 3.28 -35.34%
Adjusted Per Share Value based on latest NOSH - 185,995
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 60.02 60.77 56.38 60.33 57.27 63.43 56.80 3.72%
EPS 4.27 4.85 5.06 4.32 4.41 4.29 3.41 16.09%
DPS 1.40 0.46 0.92 0.92 3.55 0.00 0.00 -
NAPS 1.5851 1.5418 1.5283 1.4841 1.2336 1.2151 1.2208 18.92%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.53 5.17 3.81 2.95 3.37 2.70 2.52 -
P/RPS 3.93 3.94 3.11 2.25 2.32 1.66 1.65 77.88%
P/EPS 55.27 49.40 34.67 31.40 30.08 24.61 27.54 58.76%
EY 1.81 2.02 2.88 3.19 3.32 4.06 3.63 -36.98%
DY 0.59 0.19 0.52 0.68 2.67 0.00 0.00 -
P/NAPS 1.49 1.55 1.15 0.91 1.08 0.87 0.77 54.97%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 18/11/20 19/08/20 18/05/20 26/02/20 20/11/19 28/08/19 -
Price 2.27 3.26 5.15 3.58 4.11 3.15 2.42 -
P/RPS 3.53 2.48 4.20 2.73 2.83 1.94 1.59 69.77%
P/EPS 49.59 31.15 46.86 38.10 36.69 28.71 26.45 51.75%
EY 2.02 3.21 2.13 2.62 2.73 3.48 3.78 -34.02%
DY 0.66 0.31 0.39 0.56 2.19 0.00 0.00 -
P/NAPS 1.34 0.98 1.55 1.11 1.31 1.01 0.74 48.29%

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