[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

19-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 117.19%

YoY- 42.04%

Quarter Report

TGIB_Quarterly results_Q2 2020.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	604,292	712,298	589,439	472,055	446,900	420,924	404,445	6.91%
YoY %	-15.16%	20.84%	24.87%	5.63%	6.17%	4.07%	-	-
Horiz. %	149.41%	176.12%	145.74%	116.72%	110.50%	104.07%	100.00%	-
PBT	49,412	68,986	63,078	48,505	31,002	20,084	33,751	6.55%
YoY %	-28.37%	9.37%	30.04%	56.46%	54.36%	-40.49%	-	-
Horiz. %	146.40%	204.40%	186.89%	143.71%	91.86%	59.51%	100.00%	-
Tax	-8,765	-14,094	-13,167	-8,362	-4,803	-2,792	-6,224	5.86%
YoY %	37.81%	-7.04%	-57.46%	-74.10%	-72.03%	55.14%	-	-
Horiz. %	140.83%	226.45%	211.55%	134.35%	77.17%	44.86%	100.00%	-
NP	40,647	54,892	49,911	40,143	26,199	17,292	27,527	6.70%
YoY %	-25.95%	9.98%	24.33%	53.22%	51.51%	-37.18%	-	-
Horiz. %	147.66%	199.41%	181.32%	145.83%	95.18%	62.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,135	54,063	47,328	37,923	26,698	17,110	26,849	7.36%
YoY %	-23.91%	14.23%	24.80%	42.04%	56.04%	-36.27%	-	-
Horiz. %	153.21%	201.36%	176.27%	141.25%	99.44%	63.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.74%	20.43%	20.87%	17.24%	15.49%	13.90%	18.44%	-
YoY %	-13.17%	-2.11%	21.06%	11.30%	11.44%	-24.62%	-	-
Horiz. %	96.20%	110.79%	113.18%	93.49%	84.00%	75.38%	100.00%	-
Total Cost	563,645	657,406	539,528	431,912	420,701	403,632	376,918	6.93%
YoY %	-14.26%	21.85%	24.92%	2.66%	4.23%	7.09%	-	-
Horiz. %	149.54%	174.42%	143.14%	114.59%	111.62%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	853,201	781,998	694,162	618,130	493,764	481,430	479,267	10.08%
YoY %	9.11%	12.65%	12.30%	25.19%	2.56%	0.45%	-	-
Horiz. %	178.02%	163.17%	144.84%	128.97%	103.02%	100.45%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	4,892	9,630	7,628	7,447	-	-	-	-
YoY %	-49.20%	26.25%	2.43%	0.00%	-	-	-	-
Horiz. %	65.69%	129.31%	102.43%	100.00%	-	-	-	-
Div Payout %	11.89%	17.81%	16.12%	19.64%	-	-	-	-
YoY %	-33.24%	10.48%	-17.92%	0.00%	-	-	-	-
Horiz. %	60.54%	90.68%	82.08%	100.00%	-	-	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	853,201	781,998	694,162	618,130	493,764	481,430	479,267	10.08%
YoY %	9.11%	12.65%	12.30%	25.19%	2.56%	0.45%	-	-
Horiz. %	178.02%	163.17%	144.84%	128.97%	103.02%	100.45%	100.00%	-
NOSH	394,444	388,388	381,635	186,596	159,543	136,382	125,462	21.02%
YoY %	1.56%	1.77%	104.52%	16.96%	16.98%	8.70%	-	-
Horiz. %	314.39%	309.57%	304.18%	148.73%	127.16%	108.70%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	6.73%	7.71%	8.47%	8.50%	5.86%	4.11%	6.81%	-
YoY %	-12.71%	-8.97%	-0.35%	45.05%	42.58%	-39.65%	-	-
Horiz. %	98.83%	113.22%	124.38%	124.82%	86.05%	60.35%	100.00%	-
ROE	4.82%	6.91%	6.82%	6.14%	5.41%	3.55%	5.60%	-
YoY %	-30.25%	1.32%	11.07%	13.49%	52.39%	-36.61%	-	-
Horiz. %	86.07%	123.39%	121.79%	109.64%	96.61%	63.39%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	154.40	184.91	154.54	253.54	296.87	308.63	322.36	-11.54%
YoY %	-16.50%	19.65%	-39.05%	-14.60%	-3.81%	-4.26%	-	-
Horiz. %	47.90%	57.36%	47.94%	78.65%	92.09%	95.74%	100.00%	-
EPS	10.51	14.03	12.41	20.37	17.74	12.55	21.40	-11.17%
YoY %	-25.09%	13.05%	-39.08%	14.83%	41.35%	-41.36%	-	-
Horiz. %	49.11%	65.56%	57.99%	95.19%	82.90%	58.64%	100.00%	-
DPS	1.25	2.50	2.00	4.00	0.00	0.00	0.00	-
YoY %	-50.00%	25.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	31.25%	62.50%	50.00%	100.00%	-	-	-	-
NAPS	2.18	2.03	1.82	3.32	3.28	3.53	3.82	-8.92%
YoY %	7.39%	11.54%	-45.18%	1.22%	-7.08%	-7.59%	-	-
Horiz. %	57.07%	53.14%	47.64%	86.91%	85.86%	92.41%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 186,596
RPS	149.41	176.12	145.74	116.72	110.50	104.07	100.00	6.91%
YoY %	-15.17%	20.85%	24.86%	5.63%	6.18%	4.07%	-	-
Horiz. %	149.41%	176.12%	145.74%	116.72%	110.50%	104.07%	100.00%	-
EPS	10.17	13.37	11.70	9.38	6.60	4.23	6.64	7.36%
YoY %	-23.93%	14.27%	24.73%	42.12%	56.03%	-36.30%	-	-
Horiz. %	153.16%	201.36%	176.20%	141.27%	99.40%	63.70%	100.00%	-
DPS	1.21	2.38	1.89	1.84	0.00	0.00	0.00	-
YoY %	-49.16%	25.93%	2.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	65.76%	129.35%	102.72%	100.00%	-	-	-	-
NAPS	2.1096	1.9335	1.7163	1.5283	1.2208	1.1903	1.185	10.08%
YoY %	9.11%	12.66%	12.30%	25.19%	2.56%	0.45%	-	-
Horiz. %	178.03%	163.16%	144.84%	128.97%	103.02%	100.45%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.14	2.26	2.57	3.81	2.52	2.43	4.20	-
P/RPS	1.39	1.22	1.66	1.50	0.85	0.79	1.30	1.12%
YoY %	13.93%	-26.51%	10.67%	76.47%	7.59%	-39.23%	-	-
Horiz. %	106.92%	93.85%	127.69%	115.38%	65.38%	60.77%	100.00%	-
P/EPS	20.36	16.10	20.71	18.71	14.21	19.37	19.63	0.61%
YoY %	26.46%	-22.26%	10.69%	31.67%	-26.64%	-1.32%	-	-
Horiz. %	103.72%	82.02%	105.50%	95.31%	72.39%	98.68%	100.00%	-
EY	4.91	6.21	4.83	5.35	7.04	5.16	5.10	-0.63%
YoY %	-20.93%	28.57%	-9.72%	-24.01%	36.43%	1.18%	-	-
Horiz. %	96.27%	121.76%	94.71%	104.90%	138.04%	101.18%	100.00%	-
DY	0.58	1.11	0.78	1.05	0.00	0.00	0.00	-
YoY %	-47.75%	42.31%	-25.71%	0.00%	0.00%	0.00%	-	-
Horiz. %	55.24%	105.71%	74.29%	100.00%	-	-	-	-
P/NAPS	0.98	1.11	1.41	1.15	0.77	0.69	1.10	-1.90%
YoY %	-11.71%	-21.28%	22.61%	49.35%	11.59%	-37.27%	-	-
Horiz. %	89.09%	100.91%	128.18%	104.55%	70.00%	62.73%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	25/08/22	26/08/21	19/08/20	28/08/19	28/08/18	25/08/17	-
Price	2.05	2.60	2.81	5.15	2.42	2.85	4.26	-
P/RPS	1.33	1.41	1.82	2.03	0.82	0.92	1.32	0.12%
YoY %	-5.67%	-22.53%	-10.34%	147.56%	-10.87%	-30.30%	-	-
Horiz. %	100.76%	106.82%	137.88%	153.79%	62.12%	69.70%	100.00%	-
P/EPS	19.50	18.53	22.65	25.28	13.65	22.72	19.91	-0.34%
YoY %	5.23%	-18.19%	-10.40%	85.20%	-39.92%	14.11%	-	-
Horiz. %	97.94%	93.07%	113.76%	126.97%	68.56%	114.11%	100.00%	-
EY	5.13	5.40	4.42	3.96	7.33	4.40	5.02	0.36%
YoY %	-5.00%	22.17%	11.62%	-45.98%	66.59%	-12.35%	-	-
Horiz. %	102.19%	107.57%	88.05%	78.88%	146.02%	87.65%	100.00%	-
DY	0.61	0.96	0.71	0.78	0.00	0.00	0.00	-
YoY %	-36.46%	35.21%	-8.97%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.21%	123.08%	91.03%	100.00%	-	-	-	-
P/NAPS	0.94	1.28	1.54	1.55	0.74	0.81	1.12	-2.87%
YoY %	-26.56%	-16.88%	-0.65%	109.46%	-8.64%	-27.68%	-	-
Horiz. %	83.93%	114.29%	137.50%	138.39%	66.07%	72.32%	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