[TGUAN] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -71.79%
YoY- 36.24%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 313,601 333,002 282,139 244,021 217,189 215,209 199,188 7.85%
PBT 24,566 31,310 28,626 22,584 15,423 9,726 16,698 6.64%
Tax -4,437 -6,378 -5,580 -3,648 -2,553 -1,096 -3,271 5.21%
NP 20,129 24,932 23,046 18,936 12,870 8,630 13,427 6.97%
-
NP to SH 19,551 24,596 21,766 17,461 12,816 8,495 13,083 6.92%
-
Tax Rate 18.06% 20.37% 19.49% 16.15% 16.55% 11.27% 19.59% -
Total Cost 293,472 308,070 259,093 225,085 204,319 206,579 185,761 7.91%
-
Net Worth 833,279 762,050 666,863 600,253 508,974 476,703 442,495 11.12%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 4,890 4,810 3,810 3,716 - - - -
Div Payout % 25.01% 19.56% 17.51% 21.29% - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 833,279 762,050 666,863 600,253 508,974 476,703 442,495 11.12%
NOSH 394,185 387,775 381,095 185,995 136,919 136,292 119,917 21.92%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.42% 7.49% 8.17% 7.76% 5.93% 4.01% 6.74% -
ROE 2.35% 3.23% 3.26% 2.91% 2.52% 1.78% 2.96% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 80.16 86.52 74.04 131.31 158.74 158.01 166.10 -11.42%
EPS 5.00 6.39 5.71 9.40 9.37 6.24 10.91 -12.18%
DPS 1.25 1.25 1.00 2.00 0.00 0.00 0.00 -
NAPS 2.13 1.98 1.75 3.23 3.72 3.50 3.69 -8.74%
Adjusted Per Share Value based on latest NOSH - 185,995
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 77.54 82.34 69.76 60.33 53.70 53.21 49.25 7.85%
EPS 4.83 6.08 5.38 4.32 3.17 2.10 3.23 6.93%
DPS 1.21 1.19 0.94 0.92 0.00 0.00 0.00 -
NAPS 2.0603 1.8842 1.6488 1.4841 1.2585 1.1787 1.0941 11.11%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.30 2.32 2.22 2.95 2.53 2.71 4.57 -
P/RPS 2.87 2.68 3.00 2.25 1.59 1.72 2.75 0.71%
P/EPS 46.02 36.30 38.87 31.40 27.01 43.45 41.89 1.57%
EY 2.17 2.75 2.57 3.19 3.70 2.30 2.39 -1.59%
DY 0.54 0.54 0.45 0.68 0.00 0.00 0.00 -
P/NAPS 1.08 1.17 1.27 0.91 0.68 0.77 1.24 -2.27%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 26/05/22 27/05/21 18/05/20 29/05/19 24/05/18 30/05/17 -
Price 2.22 2.33 2.80 3.58 2.50 2.60 4.38 -
P/RPS 2.77 2.69 3.78 2.73 1.57 1.65 2.64 0.80%
P/EPS 44.42 36.46 49.02 38.10 26.69 41.69 40.15 1.69%
EY 2.25 2.74 2.04 2.62 3.75 2.40 2.49 -1.67%
DY 0.56 0.54 0.36 0.56 0.00 0.00 0.00 -
P/NAPS 1.04 1.18 1.60 1.11 0.67 0.74 1.19 -2.21%

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