[TGUAN] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

25-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 9.9%

YoY- 14.23%

Quarter Report

TGIB_Quarterly results_Q2 2022.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	1,295,776	1,208,584	1,424,596	1,178,878	944,110	893,800	841,848	7.44%
YoY %	7.21%	-15.16%	20.84%	24.87%	5.63%	6.17%	-	-
Horiz. %	153.92%	143.56%	169.22%	140.03%	112.15%	106.17%	100.00%	-
PBT	114,534	98,824	137,972	126,156	97,010	62,004	40,168	19.06%
YoY %	15.90%	-28.37%	9.37%	30.04%	56.46%	54.36%	-	-
Horiz. %	285.14%	246.03%	343.49%	314.07%	241.51%	154.36%	100.00%	-
Tax	-23,244	-17,530	-28,188	-26,334	-16,724	-9,606	-5,584	26.80%
YoY %	-32.60%	37.81%	-7.04%	-57.46%	-74.10%	-72.03%	-	-
Horiz. %	416.26%	313.93%	504.80%	471.60%	299.50%	172.03%	100.00%	-
NP	91,290	81,294	109,784	99,822	80,286	52,398	34,584	17.54%
YoY %	12.30%	-25.95%	9.98%	24.33%	53.22%	51.51%	-	-
Horiz. %	263.97%	235.06%	317.44%	288.64%	232.15%	151.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,626	82,270	108,126	94,656	75,846	53,396	34,220	17.38%
YoY %	8.94%	-23.91%	14.23%	24.80%	42.04%	56.04%	-	-
Horiz. %	261.91%	240.41%	315.97%	276.61%	221.64%	156.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.29%	17.74%	20.43%	20.87%	17.24%	15.49%	13.90%	-
YoY %	14.37%	-13.17%	-2.11%	21.06%	11.30%	11.44%	-	-
Horiz. %	145.97%	127.63%	146.98%	150.14%	124.03%	111.44%	100.00%	-
Total Cost	1,204,486	1,127,290	1,314,812	1,079,056	863,824	841,402	807,264	6.89%
YoY %	6.85%	-14.26%	21.85%	24.92%	2.66%	4.23%	-	-
Horiz. %	149.21%	139.64%	162.87%	133.67%	107.01%	104.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	959,702	853,201	781,998	694,162	618,130	493,764	481,430	12.17%
YoY %	12.48%	9.11%	12.65%	12.30%	25.19%	2.56%	-	-
Horiz. %	199.34%	177.22%	162.43%	144.19%	128.39%	102.56%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	19,993	9,784	19,261	15,256	14,894	-	-	-
YoY %	104.34%	-49.20%	26.25%	2.43%	0.00%	-	-	-
Horiz. %	134.24%	65.69%	129.32%	102.43%	100.00%	-	-	-
Div Payout %	22.31%	11.89%	17.81%	16.12%	19.64%	-	-	-
YoY %	87.64%	-33.24%	10.48%	-17.92%	0.00%	-	-	-
Horiz. %	113.59%	60.54%	90.68%	82.08%	100.00%	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	959,702	853,201	781,998	694,162	618,130	493,764	481,430	12.17%
YoY %	12.48%	9.11%	12.65%	12.30%	25.19%	2.56%	-	-
Horiz. %	199.34%	177.22%	162.43%	144.19%	128.39%	102.56%	100.00%	-
NOSH	403,942	394,444	388,388	381,635	186,596	159,543	136,382	19.81%
YoY %	2.41%	1.56%	1.77%	104.52%	16.96%	16.98%	-	-
Horiz. %	296.18%	289.22%	284.78%	279.83%	136.82%	116.98%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	7.05%	6.73%	7.71%	8.47%	8.50%	5.86%	4.11%	-
YoY %	4.75%	-12.71%	-8.97%	-0.35%	45.05%	42.58%	-	-
Horiz. %	171.53%	163.75%	187.59%	206.08%	206.81%	142.58%	100.00%	-
ROE	9.34%	9.64%	13.83%	13.64%	12.27%	10.81%	7.11%	-
YoY %	-3.11%	-30.30%	1.39%	11.17%	13.51%	52.04%	-	-
Horiz. %	131.36%	135.58%	194.51%	191.84%	172.57%	152.04%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	324.04	308.80	369.81	309.09	507.08	593.74	617.27	-10.17%
YoY %	4.94%	-16.50%	19.64%	-39.05%	-14.60%	-3.81%	-	-
Horiz. %	52.50%	50.03%	59.91%	50.07%	82.15%	96.19%	100.00%	-
EPS	22.42	21.02	28.06	24.82	40.74	35.48	25.10	-1.86%
YoY %	6.66%	-25.09%	13.05%	-39.08%	14.83%	41.35%	-	-
Horiz. %	89.32%	83.75%	111.79%	98.88%	162.31%	141.35%	100.00%	-
DPS	5.00	2.50	5.00	4.00	8.00	0.00	0.00	-
YoY %	100.00%	-50.00%	25.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	31.25%	62.50%	50.00%	100.00%	-	-	-
NAPS	2.40	2.18	2.03	1.82	3.32	3.28	3.53	-6.22%
YoY %	10.09%	7.39%	11.54%	-45.18%	1.22%	-7.08%	-	-
Horiz. %	67.99%	61.76%	57.51%	51.56%	94.05%	92.92%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 388,388
RPS	320.38	298.83	352.23	291.48	233.43	220.99	208.15	7.44%
YoY %	7.21%	-15.16%	20.84%	24.87%	5.63%	6.17%	-	-
Horiz. %	153.92%	143.56%	169.22%	140.03%	112.15%	106.17%	100.00%	-
EPS	22.16	20.34	26.73	23.40	18.75	13.20	8.46	17.39%
YoY %	8.95%	-23.91%	14.23%	24.80%	42.05%	56.03%	-	-
Horiz. %	261.94%	240.43%	315.96%	276.60%	221.63%	156.03%	100.00%	-
DPS	4.94	2.42	4.76	3.77	3.68	0.00	0.00	-
YoY %	104.13%	-49.16%	26.26%	2.45%	0.00%	0.00%	-	-
Horiz. %	134.24%	65.76%	129.35%	102.45%	100.00%	-	-	-
NAPS	2.3729	2.1096	1.9335	1.7163	1.5283	1.2208	1.1903	12.17%
YoY %	12.48%	9.11%	12.66%	12.30%	25.19%	2.56%	-	-
Horiz. %	199.35%	177.23%	162.44%	144.19%	128.40%	102.56%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.96	2.14	2.26	2.57	3.81	2.52	2.43	-
P/RPS	0.60	0.69	0.61	0.83	0.75	0.42	0.39	7.43%
YoY %	-13.04%	13.11%	-26.51%	10.67%	78.57%	7.69%	-	-
Horiz. %	153.85%	176.92%	156.41%	212.82%	192.31%	107.69%	100.00%	-
P/EPS	8.74	10.18	8.05	10.36	9.35	7.10	9.68	-1.68%
YoY %	-14.15%	26.46%	-22.30%	10.80%	31.69%	-26.65%	-	-
Horiz. %	90.29%	105.17%	83.16%	107.02%	96.59%	73.35%	100.00%	-
EY	11.44	9.82	12.42	9.66	10.69	14.08	10.33	1.71%
YoY %	16.50%	-20.93%	28.57%	-9.64%	-24.08%	36.30%	-	-
Horiz. %	110.75%	95.06%	120.23%	93.51%	103.48%	136.30%	100.00%	-
DY	2.55	1.17	2.21	1.56	2.10	0.00	0.00	-
YoY %	117.95%	-47.06%	41.67%	-25.71%	0.00%	0.00%	-	-
Horiz. %	121.43%	55.71%	105.24%	74.29%	100.00%	-	-	-
P/NAPS	0.82	0.98	1.11	1.41	1.15	0.77	0.69	2.91%
YoY %	-16.33%	-11.71%	-21.28%	22.61%	49.35%	11.59%	-	-
Horiz. %	118.84%	142.03%	160.87%	204.35%	166.67%	111.59%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	21/08/24	24/08/23	25/08/22	26/08/21	19/08/20	28/08/19	28/08/18	-
Price	1.73	2.05	2.60	2.81	5.15	2.42	2.85	-
P/RPS	0.53	0.66	0.70	0.91	1.02	0.41	0.46	2.38%
YoY %	-19.70%	-5.71%	-23.08%	-10.78%	148.78%	-10.87%	-	-
Horiz. %	115.22%	143.48%	152.17%	197.83%	221.74%	89.13%	100.00%	-
P/EPS	7.72	9.75	9.26	11.32	12.64	6.82	11.36	-6.22%
YoY %	-20.82%	5.29%	-18.20%	-10.44%	85.34%	-39.96%	-	-
Horiz. %	67.96%	85.83%	81.51%	99.65%	111.27%	60.04%	100.00%	-
EY	12.96	10.25	10.80	8.83	7.91	14.66	8.80	6.65%
YoY %	26.44%	-5.09%	22.31%	11.63%	-46.04%	66.59%	-	-
Horiz. %	147.27%	116.48%	122.73%	100.34%	89.89%	166.59%	100.00%	-
DY	2.89	1.22	1.92	1.42	1.55	0.00	0.00	-
YoY %	136.89%	-36.46%	35.21%	-8.39%	0.00%	0.00%	-	-
Horiz. %	186.45%	78.71%	123.87%	91.61%	100.00%	-	-	-
P/NAPS	0.72	0.94	1.28	1.54	1.55	0.74	0.81	-1.94%
YoY %	-23.40%	-26.56%	-16.88%	-0.65%	109.46%	-8.64%	-	-
Horiz. %	88.89%	116.05%	158.02%	190.12%	191.36%	91.36%	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