[TGUAN] QoQ TTM Result on 30-Jun-2021 [#2]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

26-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 6.45%

YoY- 15.14%

Quarter Report

TGIB_Quarterly results_Q2 2021.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
TTM Result
Revenue	1,265,846	1,214,983	1,129,003	1,077,965	998,699	960,581	949,471	21.15%
YoY %	4.19%	7.62%	4.73%	7.94%	3.97%	1.17%	-	-
Horiz. %	133.32%	127.96%	118.91%	113.53%	105.18%	101.17%	100.00%	-
PBT	127,917	125,233	118,251	114,731	106,200	100,158	97,688	19.70%
YoY %	2.14%	5.90%	3.07%	8.03%	6.03%	2.53%	-	-
Horiz. %	130.94%	128.20%	121.05%	117.45%	108.71%	102.53%	100.00%	-
Tax	-27,895	-27,097	-26,052	-24,450	-21,577	-19,645	-17,073	38.76%
YoY %	-2.94%	-4.01%	-6.55%	-13.32%	-9.83%	-15.06%	-	-
Horiz. %	163.39%	158.71%	152.59%	143.21%	126.38%	115.06%	100.00%	-
NP	100,022	98,136	92,199	90,281	84,623	80,513	80,615	15.48%
YoY %	1.92%	6.44%	2.12%	6.69%	5.10%	-0.13%	-	-
Horiz. %	124.07%	121.73%	114.37%	111.99%	104.97%	99.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,798	92,968	86,967	84,185	79,085	74,780	75,375	17.34%
YoY %	3.04%	6.90%	3.30%	6.45%	5.76%	-0.79%	-	-
Horiz. %	127.10%	123.34%	115.38%	111.69%	104.92%	99.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.81%	21.64%	22.03%	21.31%	20.32%	19.61%	17.48%	-
YoY %	0.79%	-1.77%	3.38%	4.87%	3.62%	12.19%	-	-
Horiz. %	124.77%	123.80%	126.03%	121.91%	116.25%	112.19%	100.00%	-
Total Cost	1,165,824	1,116,847	1,036,804	987,684	914,076	880,068	868,856	21.67%
YoY %	4.39%	7.72%	4.97%	8.05%	3.86%	1.29%	-	-
Horiz. %	134.18%	128.54%	119.33%	113.68%	105.20%	101.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	762,050	727,386	707,896	694,162	666,863	641,080	623,569	14.31%
YoY %	4.77%	2.75%	1.98%	4.09%	4.02%	2.81%	-	-
Horiz. %	122.21%	116.65%	113.52%	111.32%	106.94%	102.81%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	22,021	21,021	18,064	15,153	15,063	14,969	23,659	-4.67%
YoY %	4.76%	16.37%	19.21%	0.60%	0.63%	-36.73%	-	-
Horiz. %	93.08%	88.85%	76.35%	64.05%	63.67%	63.27%	100.00%	-
Div Payout %	22.99%	22.61%	20.77%	18.00%	19.05%	20.02%	31.39%	-
YoY %	1.68%	8.86%	15.39%	-5.51%	-4.85%	-36.22%	-	-
Horiz. %	73.24%	72.03%	66.17%	57.34%	60.69%	63.78%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	762,050	727,386	707,896	694,162	666,863	641,080	623,569	14.31%
YoY %	4.77%	2.75%	1.98%	4.09%	4.02%	2.81%	-	-
Horiz. %	122.21%	116.65%	113.52%	111.32%	106.94%	102.81%	100.00%	-
NOSH	387,775	387,133	385,579	381,635	381,095	380,784	189,712	61.13%
YoY %	0.17%	0.40%	1.03%	0.14%	0.08%	100.72%	-	-
Horiz. %	204.40%	204.06%	203.24%	201.17%	200.88%	200.72%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	7.90%	8.08%	8.17%	8.38%	8.47%	8.38%	8.49%	-
YoY %	-2.23%	-1.10%	-2.51%	-1.06%	1.07%	-1.30%	-	-
Horiz. %	93.05%	95.17%	96.23%	98.70%	99.76%	98.70%	100.00%	-
ROE	12.57%	12.78%	12.29%	12.13%	11.86%	11.66%	12.09%	-
YoY %	-1.64%	3.99%	1.32%	2.28%	1.72%	-3.56%	-	-
Horiz. %	103.97%	105.71%	101.65%	100.33%	98.10%	96.44%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	328.90	317.36	295.05	282.63	262.08	254.72	507.04	-25.08%
YoY %	3.64%	7.56%	4.39%	7.84%	2.89%	-49.76%	-	-
Horiz. %	64.87%	62.59%	58.19%	55.74%	51.69%	50.24%	100.00%	-
EPS	24.89	24.28	22.73	22.07	20.75	19.83	40.25	-27.43%
YoY %	2.51%	6.82%	2.99%	6.36%	4.64%	-50.73%	-	-
Horiz. %	61.84%	60.32%	56.47%	54.83%	51.55%	49.27%	100.00%	-
DPS	5.75	5.50	4.75	3.97	3.95	3.97	12.63	-40.84%
YoY %	4.55%	15.79%	19.65%	0.51%	-0.50%	-68.57%	-	-
Horiz. %	45.53%	43.55%	37.61%	31.43%	31.27%	31.43%	100.00%	-
NAPS	1.98	1.90	1.85	1.82	1.75	1.70	3.33	-29.31%
YoY %	4.21%	2.70%	1.65%	4.00%	2.94%	-48.95%	-	-
Horiz. %	59.46%	57.06%	55.56%	54.65%	52.55%	51.05%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 381,635
RPS	312.98	300.41	279.15	266.53	246.93	237.51	234.76	21.15%
YoY %	4.18%	7.62%	4.73%	7.94%	3.97%	1.17%	-	-
Horiz. %	133.32%	127.96%	118.91%	113.53%	105.18%	101.17%	100.00%	-
EPS	23.69	22.99	21.50	20.81	19.55	18.49	18.64	17.34%
YoY %	3.04%	6.93%	3.32%	6.45%	5.73%	-0.80%	-	-
Horiz. %	127.09%	123.34%	115.34%	111.64%	104.88%	99.20%	100.00%	-
DPS	5.44	5.20	4.47	3.75	3.72	3.70	5.85	-4.73%
YoY %	4.62%	16.33%	19.20%	0.81%	0.54%	-36.75%	-	-
Horiz. %	92.99%	88.89%	76.41%	64.10%	63.59%	63.25%	100.00%	-
NAPS	1.8842	1.7985	1.7503	1.7163	1.6488	1.5851	1.5418	14.31%
YoY %	4.77%	2.75%	1.98%	4.09%	4.02%	2.81%	-	-
Horiz. %	122.21%	116.65%	113.52%	111.32%	106.94%	102.81%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	2.32	2.80	2.67	2.57	2.22	2.53	5.17	-
P/RPS	0.71	0.88	0.90	0.91	0.85	0.99	1.02	-21.47%
YoY %	-19.32%	-2.22%	-1.10%	7.06%	-14.14%	-2.94%	-	-
Horiz. %	69.61%	86.27%	88.24%	89.22%	83.33%	97.06%	100.00%	-
P/EPS	9.32	11.53	11.75	11.64	10.70	12.76	12.84	-19.24%
YoY %	-19.17%	-1.87%	0.95%	8.79%	-16.14%	-0.62%	-	-
Horiz. %	72.59%	89.80%	91.51%	90.65%	83.33%	99.38%	100.00%	-
EY	10.73	8.67	8.51	8.59	9.35	7.84	7.79	23.82%
YoY %	23.76%	1.88%	-0.93%	-8.13%	19.26%	0.64%	-	-
Horiz. %	137.74%	111.30%	109.24%	110.27%	120.03%	100.64%	100.00%	-
DY	2.48	1.96	1.78	1.55	1.78	1.57	2.44	1.09%
YoY %	26.53%	10.11%	14.84%	-12.92%	13.38%	-35.66%	-	-
Horiz. %	101.64%	80.33%	72.95%	63.52%	72.95%	64.34%	100.00%	-
P/NAPS	1.17	1.47	1.44	1.41	1.27	1.49	1.55	-17.11%
YoY %	-20.41%	2.08%	2.13%	11.02%	-14.77%	-3.87%	-	-
Horiz. %	75.48%	94.84%	92.90%	90.97%	81.94%	96.13%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	26/05/22	28/02/22	18/11/21	26/08/21	27/05/21	25/02/21	18/11/20	-
Price	2.33	2.40	2.73	2.81	2.80	2.27	3.26	-
P/RPS	0.71	0.76	0.93	0.99	1.07	0.89	0.64	7.17%
YoY %	-6.58%	-18.28%	-6.06%	-7.48%	20.22%	39.06%	-	-
Horiz. %	110.94%	118.75%	145.31%	154.69%	167.19%	139.06%	100.00%	-
P/EPS	9.36	9.88	12.01	12.73	13.49	11.45	8.10	10.12%
YoY %	-5.26%	-17.74%	-5.66%	-5.63%	17.82%	41.36%	-	-
Horiz. %	115.56%	121.98%	148.27%	157.16%	166.54%	141.36%	100.00%	-
EY	10.68	10.12	8.33	7.85	7.41	8.74	12.35	-9.23%
YoY %	5.53%	21.49%	6.11%	5.94%	-15.22%	-29.23%	-	-
Horiz. %	86.48%	81.94%	67.45%	63.56%	60.00%	70.77%	100.00%	-
DY	2.47	2.29	1.74	1.41	1.41	1.75	3.88	-26.01%
YoY %	7.86%	31.61%	23.40%	0.00%	-19.43%	-54.90%	-	-
Horiz. %	63.66%	59.02%	44.85%	36.34%	36.34%	45.10%	100.00%	-
P/NAPS	1.18	1.26	1.48	1.54	1.60	1.34	0.98	13.19%
YoY %	-6.35%	-14.86%	-3.90%	-3.75%	19.40%	36.73%	-	-
Horiz. %	120.41%	128.57%	151.02%	157.14%	163.27%	136.73%	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