[TGUAN] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 5.73%
YoY- 13.0%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 317,527 356,500 379,296 333,002 328,715 296,829 307,300 2.20%
PBT 22,566 34,237 37,676 31,310 31,200 30,955 34,452 -24.52%
Tax -2,596 -6,903 -7,716 -6,378 -6,687 -7,243 -7,587 -50.98%
NP 19,970 27,334 29,960 24,932 24,513 23,712 26,865 -17.89%
-
NP to SH 19,294 27,121 29,467 24,596 23,262 22,378 25,562 -17.05%
-
Tax Rate 11.50% 20.16% 20.48% 20.37% 21.43% 23.40% 22.02% -
Total Cost 297,557 329,166 349,336 308,070 304,202 273,117 280,435 4.01%
-
Net Worth 811,637 807,389 781,998 762,050 727,386 707,896 694,162 10.95%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 8,696 4,828 4,815 4,810 8,613 4,783 3,814 72.97%
Div Payout % 45.07% 17.80% 16.34% 19.56% 37.03% 21.37% 14.92% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 811,637 807,389 781,998 762,050 727,386 707,896 694,162 10.95%
NOSH 393,277 391,771 388,388 387,775 387,133 385,579 381,635 2.01%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.29% 7.67% 7.90% 7.49% 7.46% 7.99% 8.74% -
ROE 2.38% 3.36% 3.77% 3.23% 3.20% 3.16% 3.68% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 82.16 92.28 98.46 86.52 85.86 77.57 80.57 1.30%
EPS 4.99 7.02 7.65 6.39 6.08 5.85 6.70 -17.79%
DPS 2.25 1.25 1.25 1.25 2.25 1.25 1.00 71.45%
NAPS 2.10 2.09 2.03 1.98 1.90 1.85 1.82 9.98%
Adjusted Per Share Value based on latest NOSH - 387,775
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 78.51 88.15 93.78 82.34 81.28 73.39 75.98 2.20%
EPS 4.77 6.71 7.29 6.08 5.75 5.53 6.32 -17.06%
DPS 2.15 1.19 1.19 1.19 2.13 1.18 0.94 73.33%
NAPS 2.0068 1.9963 1.9335 1.8842 1.7985 1.7503 1.7163 10.95%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.36 2.60 2.26 2.32 2.80 2.67 2.57 -
P/RPS 2.87 2.82 2.30 2.68 3.26 3.44 3.19 -6.78%
P/EPS 47.28 37.03 29.54 36.30 46.08 45.65 38.35 14.93%
EY 2.12 2.70 3.38 2.75 2.17 2.19 2.61 -12.91%
DY 0.95 0.48 0.55 0.54 0.80 0.47 0.39 80.74%
P/NAPS 1.12 1.24 1.11 1.17 1.47 1.44 1.41 -14.19%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 25/08/22 26/05/22 28/02/22 18/11/21 26/08/21 -
Price 2.30 2.52 2.60 2.33 2.40 2.73 2.81 -
P/RPS 2.80 2.73 2.64 2.69 2.80 3.52 3.49 -13.62%
P/EPS 46.07 35.89 33.99 36.46 39.50 46.68 41.93 6.46%
EY 2.17 2.79 2.94 2.74 2.53 2.14 2.39 -6.21%
DY 0.98 0.50 0.48 0.54 0.94 0.46 0.36 94.60%
P/NAPS 1.10 1.21 1.28 1.18 1.26 1.48 1.54 -20.04%

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