[TGUAN] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 2.43%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,228,894 1,425,064 1,181,690 957,128 937,929 856,685 828,882 6.78%
PBT 103,500 137,630 125,377 101,253 72,242 43,390 68,298 7.17%
Tax -19,586 -27,996 -27,213 -18,670 -11,972 -6,590 -11,429 9.38%
NP 83,913 109,634 98,164 82,582 60,270 36,800 56,869 6.69%
-
NP to SH 84,046 108,245 92,941 77,685 58,713 36,206 55,465 7.16%
-
Tax Rate 18.92% 20.34% 21.70% 18.44% 16.57% 15.19% 16.73% -
Total Cost 1,144,981 1,315,429 1,083,526 874,545 877,658 819,885 772,013 6.78%
-
Net Worth 875,357 807,389 707,896 623,569 491,429 478,321 447,930 11.80%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 6,542 19,315 16,581 12,483 - - - -
Div Payout % 7.78% 17.84% 17.84% 16.07% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 875,357 807,389 707,896 623,569 491,429 478,321 447,930 11.80%
NOSH 397,489 391,771 385,579 189,712 177,584 136,404 127,252 20.89%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.83% 7.69% 8.31% 8.63% 6.43% 4.30% 6.86% -
ROE 9.60% 13.41% 13.13% 12.46% 11.95% 7.57% 12.38% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 313.06 368.89 308.82 511.13 593.57 628.65 651.37 -11.49%
EPS 21.41 28.03 24.29 41.48 37.16 26.57 43.59 -11.16%
DPS 1.67 5.00 4.33 6.67 0.00 0.00 0.00 -
NAPS 2.23 2.09 1.85 3.33 3.11 3.51 3.52 -7.32%
Adjusted Per Share Value based on latest NOSH - 189,712
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 303.85 352.35 292.18 236.65 231.91 211.82 204.94 6.78%
EPS 20.78 26.76 22.98 19.21 14.52 8.95 13.71 7.17%
DPS 1.62 4.78 4.10 3.09 0.00 0.00 0.00 -
NAPS 2.1643 1.9963 1.7503 1.5418 1.2151 1.1827 1.1075 11.80%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.92 2.60 2.67 5.17 2.70 2.60 4.03 -
P/RPS 0.61 0.70 0.86 1.01 0.45 0.41 0.62 -0.27%
P/EPS 8.97 9.28 10.99 12.46 7.27 9.79 9.25 -0.51%
EY 11.15 10.78 9.10 8.02 13.76 10.22 10.82 0.50%
DY 0.87 1.92 1.62 1.29 0.00 0.00 0.00 -
P/NAPS 0.86 1.24 1.44 1.55 0.87 0.74 1.14 -4.58%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 25/11/22 18/11/21 18/11/20 20/11/19 29/11/18 23/11/17 -
Price 1.90 2.52 2.73 3.26 3.15 2.50 4.13 -
P/RPS 0.61 0.68 0.88 0.64 0.53 0.40 0.63 -0.53%
P/EPS 8.87 8.99 11.24 7.86 8.48 9.41 9.48 -1.10%
EY 11.27 11.12 8.90 12.73 11.80 10.63 10.55 1.10%
DY 0.88 1.98 1.59 2.04 0.00 0.00 0.00 -
P/NAPS 0.85 1.21 1.48 0.98 1.01 0.71 1.17 -5.18%

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