[TGUAN] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 5.76%
YoY- 19.05%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,214,983 1,129,003 1,077,965 998,699 960,581 949,471 960,227 16.93%
PBT 125,233 118,251 114,731 106,200 100,158 97,688 93,433 21.50%
Tax -27,097 -26,052 -24,450 -21,577 -19,645 -17,073 -15,608 44.30%
NP 98,136 92,199 90,281 84,623 80,513 80,615 77,825 16.66%
-
NP to SH 92,968 86,967 84,185 79,085 74,780 75,375 73,116 17.31%
-
Tax Rate 21.64% 22.03% 21.31% 20.32% 19.61% 17.48% 16.71% -
Total Cost 1,116,847 1,036,804 987,684 914,076 880,068 868,856 882,402 16.95%
-
Net Worth 727,386 707,896 694,162 666,863 641,080 623,569 618,130 11.42%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 21,021 18,064 15,153 15,063 14,969 23,659 21,786 -2.34%
Div Payout % 22.61% 20.77% 18.00% 19.05% 20.02% 31.39% 29.80% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 727,386 707,896 694,162 666,863 641,080 623,569 618,130 11.42%
NOSH 387,133 385,579 381,635 381,095 380,784 189,712 186,596 62.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.08% 8.17% 8.38% 8.47% 8.38% 8.49% 8.10% -
ROE 12.78% 12.29% 12.13% 11.86% 11.66% 12.09% 11.83% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 317.36 295.05 282.63 262.08 254.72 507.04 515.74 -27.59%
EPS 24.28 22.73 22.07 20.75 19.83 40.25 39.27 -27.36%
DPS 5.50 4.75 3.97 3.95 3.97 12.63 11.70 -39.45%
NAPS 1.90 1.85 1.82 1.75 1.70 3.33 3.32 -30.99%
Adjusted Per Share Value based on latest NOSH - 381,095
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 300.41 279.15 266.53 246.93 237.51 234.76 237.42 16.93%
EPS 22.99 21.50 20.81 19.55 18.49 18.64 18.08 17.31%
DPS 5.20 4.47 3.75 3.72 3.70 5.85 5.39 -2.35%
NAPS 1.7985 1.7503 1.7163 1.6488 1.5851 1.5418 1.5283 11.43%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.80 2.67 2.57 2.22 2.53 5.17 3.81 -
P/RPS 0.88 0.90 0.91 0.85 0.99 1.02 0.74 12.20%
P/EPS 11.53 11.75 11.64 10.70 12.76 12.84 9.70 12.17%
EY 8.67 8.51 8.59 9.35 7.84 7.79 10.31 -10.87%
DY 1.96 1.78 1.55 1.78 1.57 2.44 3.07 -25.79%
P/NAPS 1.47 1.44 1.41 1.27 1.49 1.55 1.15 17.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 18/11/21 26/08/21 27/05/21 25/02/21 18/11/20 19/08/20 -
Price 2.40 2.73 2.81 2.80 2.27 3.26 5.15 -
P/RPS 0.76 0.93 0.99 1.07 0.89 0.64 1.00 -16.67%
P/EPS 9.88 12.01 12.73 13.49 11.45 8.10 13.11 -17.14%
EY 10.12 8.33 7.85 7.41 8.74 12.35 7.63 20.65%
DY 2.29 1.74 1.41 1.41 1.75 3.88 2.27 0.58%
P/NAPS 1.26 1.48 1.54 1.60 1.34 0.98 1.55 -12.86%

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