[TGUAN] QoQ TTM Result on 31-Mar-2023 [#1]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

22-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -5.02%

YoY- -0.38%

Quarter Report

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	1,240,118	1,239,198	1,278,319	1,366,924	1,386,325	1,397,513	1,337,842	-4.91%
YoY %	0.07%	-3.06%	-6.48%	-1.40%	-0.80%	4.46%	-	-
Horiz. %	92.70%	92.63%	95.55%	102.17%	103.62%	104.46%	100.00%	-
PBT	91,402	100,191	106,215	119,045	125,789	134,423	131,141	-21.33%
YoY %	-8.77%	-5.67%	-10.78%	-5.36%	-6.42%	2.50%	-	-
Horiz. %	69.70%	76.40%	80.99%	90.78%	95.92%	102.50%	100.00%	-
Tax	-19,478	-17,286	-18,264	-21,652	-23,593	-27,684	-28,024	-21.48%
YoY %	-12.68%	5.35%	15.65%	8.23%	14.78%	1.21%	-	-
Horiz. %	69.50%	61.68%	65.17%	77.26%	84.19%	98.79%	100.00%	-
NP	71,924	82,905	87,951	97,393	102,196	106,739	103,117	-21.29%
YoY %	-13.25%	-5.74%	-9.69%	-4.70%	-4.26%	3.51%	-	-
Horiz. %	69.75%	80.40%	85.29%	94.45%	99.11%	103.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,995	82,329	87,550	95,433	100,478	104,446	99,703	-20.21%
YoY %	-13.77%	-5.96%	-8.26%	-5.02%	-3.80%	4.76%	-	-
Horiz. %	71.21%	82.57%	87.81%	95.72%	100.78%	104.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.31%	17.25%	17.20%	18.19%	18.76%	20.59%	21.37%	-
YoY %	23.54%	0.29%	-5.44%	-3.04%	-8.89%	-3.65%	-	-
Horiz. %	99.72%	80.72%	80.49%	85.12%	87.79%	96.35%	100.00%	-
Total Cost	1,168,194	1,156,293	1,190,368	1,269,531	1,284,129	1,290,774	1,234,725	-3.61%
YoY %	1.03%	-2.86%	-6.24%	-1.14%	-0.51%	4.54%	-	-
Horiz. %	94.61%	93.65%	96.41%	102.82%	104.00%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	918,751	875,357	853,201	833,279	811,637	807,389	781,998	11.30%
YoY %	4.96%	2.60%	2.39%	2.67%	0.53%	3.25%	-	-
Horiz. %	117.49%	111.94%	109.11%	106.56%	103.79%	103.25%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	16,669	13,586	18,415	23,230	23,151	23,068	23,023	-19.32%
YoY %	22.69%	-26.22%	-20.73%	0.34%	0.36%	0.20%	-	-
Horiz. %	72.40%	59.01%	79.99%	100.90%	100.56%	100.20%	100.00%	-
Div Payout %	23.48%	16.50%	21.03%	24.34%	23.04%	22.09%	23.09%	-
YoY %	42.30%	-21.54%	-13.60%	5.64%	4.30%	-4.33%	-	-
Horiz. %	101.69%	71.46%	91.08%	105.41%	99.78%	95.67%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	918,751	875,357	853,201	833,279	811,637	807,389	781,998	11.30%
YoY %	4.96%	2.60%	2.39%	2.67%	0.53%	3.25%	-	-
Horiz. %	117.49%	111.94%	109.11%	106.56%	103.79%	103.25%	100.00%	-
NOSH	398,242	397,489	394,444	394,185	393,277	391,771	388,388	1.67%
YoY %	0.19%	0.77%	0.07%	0.23%	0.38%	0.87%	-	-
Horiz. %	102.54%	102.34%	101.56%	101.49%	101.26%	100.87%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	5.80%	6.69%	6.88%	7.12%	7.37%	7.64%	7.71%	-
YoY %	-13.30%	-2.76%	-3.37%	-3.39%	-3.53%	-0.91%	-	-
Horiz. %	75.23%	86.77%	89.23%	92.35%	95.59%	99.09%	100.00%	-
ROE	7.73%	9.41%	10.26%	11.45%	12.38%	12.94%	12.75%	-
YoY %	-17.85%	-8.28%	-10.39%	-7.51%	-4.33%	1.49%	-	-
Horiz. %	60.63%	73.80%	80.47%	89.80%	97.10%	101.49%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	315.85	315.69	326.62	349.41	358.69	361.76	347.29	-6.11%
YoY %	0.05%	-3.35%	-6.52%	-2.59%	-0.85%	4.17%	-	-
Horiz. %	90.95%	90.90%	94.05%	100.61%	103.28%	104.17%	100.00%	-
EPS	18.08	20.97	22.37	24.39	26.00	27.04	25.88	-21.21%
YoY %	-13.78%	-6.26%	-8.28%	-6.19%	-3.85%	4.48%	-	-
Horiz. %	69.86%	81.03%	86.44%	94.24%	100.46%	104.48%	100.00%	-
DPS	4.25	3.50	4.75	6.00	6.00	6.00	6.00	-20.48%
YoY %	21.43%	-26.32%	-20.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.83%	58.33%	79.17%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.34	2.23	2.18	2.13	2.10	2.09	2.03	9.90%
YoY %	4.93%	2.29%	2.35%	1.43%	0.48%	2.96%	-	-
Horiz. %	115.27%	109.85%	107.39%	104.93%	103.45%	102.96%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 394,185
RPS	306.62	306.39	316.07	337.98	342.77	345.54	330.78	-4.91%
YoY %	0.08%	-3.06%	-6.48%	-1.40%	-0.80%	4.46%	-	-
Horiz. %	92.70%	92.63%	95.55%	102.18%	103.62%	104.46%	100.00%	-
EPS	17.55	20.36	21.65	23.60	24.84	25.82	24.65	-20.21%
YoY %	-13.80%	-5.96%	-8.26%	-4.99%	-3.80%	4.75%	-	-
Horiz. %	71.20%	82.60%	87.83%	95.74%	100.77%	104.75%	100.00%	-
DPS	4.12	3.36	4.55	5.74	5.72	5.70	5.69	-19.31%
YoY %	22.62%	-26.15%	-20.73%	0.35%	0.35%	0.18%	-	-
Horiz. %	72.41%	59.05%	79.96%	100.88%	100.53%	100.18%	100.00%	-
NAPS	2.2716	2.1643	2.1096	2.0603	2.0068	1.9963	1.9335	11.30%
YoY %	4.96%	2.59%	2.39%	2.67%	0.53%	3.25%	-	-
Horiz. %	117.49%	111.94%	109.11%	106.56%	103.79%	103.25%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	1.88	1.92	2.14	2.30	2.36	2.60	2.26	-
P/RPS	0.60	0.61	0.66	0.66	0.66	0.72	0.65	-5.18%
YoY %	-1.64%	-7.58%	0.00%	0.00%	-8.33%	10.77%	-	-
Horiz. %	92.31%	93.85%	101.54%	101.54%	101.54%	110.77%	100.00%	-
P/EPS	10.40	9.15	9.57	9.43	9.08	9.62	8.73	12.34%
YoY %	13.66%	-4.39%	1.48%	3.85%	-5.61%	10.19%	-	-
Horiz. %	119.13%	104.81%	109.62%	108.02%	104.01%	110.19%	100.00%	-
EY	9.62	10.92	10.45	10.61	11.02	10.40	11.45	-10.93%
YoY %	-11.90%	4.50%	-1.51%	-3.72%	5.96%	-9.17%	-	-
Horiz. %	84.02%	95.37%	91.27%	92.66%	96.24%	90.83%	100.00%	-
DY	2.26	1.82	2.22	2.61	2.54	2.31	2.65	-10.04%
YoY %	24.18%	-18.02%	-14.94%	2.76%	9.96%	-12.83%	-	-
Horiz. %	85.28%	68.68%	83.77%	98.49%	95.85%	87.17%	100.00%	-
P/NAPS	0.80	0.86	0.98	1.08	1.12	1.24	1.11	-19.56%
YoY %	-6.98%	-12.24%	-9.26%	-3.57%	-9.68%	11.71%	-	-
Horiz. %	72.07%	77.48%	88.29%	97.30%	100.90%	111.71%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	23/11/23	24/08/23	22/05/23	28/02/23	25/11/22	25/08/22	-
Price	1.90	1.90	2.05	2.22	2.30	2.52	2.60	-
P/RPS	0.60	0.60	0.63	0.64	0.64	0.70	0.75	-13.78%
YoY %	0.00%	-4.76%	-1.56%	0.00%	-8.57%	-6.67%	-	-
Horiz. %	80.00%	80.00%	84.00%	85.33%	85.33%	93.33%	100.00%	-
P/EPS	10.51	9.06	9.16	9.10	8.85	9.32	10.05	3.02%
YoY %	16.00%	-1.09%	0.66%	2.82%	-5.04%	-7.26%	-	-
Horiz. %	104.58%	90.15%	91.14%	90.55%	88.06%	92.74%	100.00%	-
EY	9.52	11.04	10.91	10.99	11.30	10.73	9.95	-2.89%
YoY %	-13.77%	1.19%	-0.73%	-2.74%	5.31%	7.84%	-	-
Horiz. %	95.68%	110.95%	109.65%	110.45%	113.57%	107.84%	100.00%	-
DY	2.24	1.84	2.32	2.70	2.61	2.38	2.31	-2.02%
YoY %	21.74%	-20.69%	-14.07%	3.45%	9.66%	3.03%	-	-
Horiz. %	96.97%	79.65%	100.43%	116.88%	112.99%	103.03%	100.00%	-
P/NAPS	0.81	0.85	0.94	1.04	1.10	1.21	1.28	-26.23%
YoY %	-4.71%	-9.57%	-9.62%	-5.45%	-9.09%	-5.47%	-	-
Horiz. %	63.28%	66.41%	73.44%	81.25%	85.94%	94.53%	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