[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 110.4%
YoY- -23.91%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 647,888 604,292 712,298 589,439 472,055 446,900 420,924 7.44%
PBT 57,267 49,412 68,986 63,078 48,505 31,002 20,084 19.06%
Tax -11,622 -8,765 -14,094 -13,167 -8,362 -4,803 -2,792 26.80%
NP 45,645 40,647 54,892 49,911 40,143 26,199 17,292 17.54%
-
NP to SH 44,813 41,135 54,063 47,328 37,923 26,698 17,110 17.38%
-
Tax Rate 20.29% 17.74% 20.43% 20.87% 17.24% 15.49% 13.90% -
Total Cost 602,243 563,645 657,406 539,528 431,912 420,701 403,632 6.89%
-
Net Worth 959,702 853,201 781,998 694,162 618,130 493,764 481,430 12.17%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 9,996 4,892 9,630 7,628 7,447 - - -
Div Payout % 22.31% 11.89% 17.81% 16.12% 19.64% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 959,702 853,201 781,998 694,162 618,130 493,764 481,430 12.17%
NOSH 403,942 394,444 388,388 381,635 186,596 159,543 136,382 19.81%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.05% 6.73% 7.71% 8.47% 8.50% 5.86% 4.11% -
ROE 4.67% 4.82% 6.91% 6.82% 6.14% 5.41% 3.55% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 162.02 154.40 184.91 154.54 253.54 296.87 308.63 -10.17%
EPS 11.21 10.51 14.03 12.41 20.37 17.74 12.55 -1.86%
DPS 2.50 1.25 2.50 2.00 4.00 0.00 0.00 -
NAPS 2.40 2.18 2.03 1.82 3.32 3.28 3.53 -6.22%
Adjusted Per Share Value based on latest NOSH - 394,444
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 160.19 149.41 176.12 145.74 116.72 110.50 104.07 7.44%
EPS 11.08 10.17 13.37 11.70 9.38 6.60 4.23 17.39%
DPS 2.47 1.21 2.38 1.89 1.84 0.00 0.00 -
NAPS 2.3729 2.1096 1.9335 1.7163 1.5283 1.2208 1.1903 12.17%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 1.21 1.39 1.22 1.66 1.50 0.85 0.79 7.35%
P/EPS 17.49 20.36 16.10 20.71 18.71 14.21 19.37 -1.68%
EY 5.72 4.91 6.21 4.83 5.35 7.04 5.16 1.73%
DY 1.28 0.58 1.11 0.78 1.05 0.00 0.00 -
P/NAPS 0.82 0.98 1.11 1.41 1.15 0.77 0.69 2.91%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 1.07 1.33 1.41 1.82 2.03 0.82 0.92 2.54%
P/EPS 15.44 19.50 18.53 22.65 25.28 13.65 22.72 -6.22%
EY 6.48 5.13 5.40 4.42 3.96 7.33 4.40 6.65%
DY 1.45 0.61 0.96 0.71 0.78 0.00 0.00 -
P/NAPS 0.72 0.94 1.28 1.54 1.55 0.74 0.81 -1.94%

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