[TGUAN] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 17.44%
YoY- 24.92%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 303,236 290,691 379,296 307,300 228,034 229,711 205,715 6.67%
PBT 26,037 24,846 37,676 34,452 25,921 15,579 10,358 16.58%
Tax -5,008 -4,328 -7,716 -7,587 -4,714 -2,250 -1,696 19.75%
NP 21,029 20,518 29,960 26,865 21,207 13,329 8,662 15.91%
-
NP to SH 20,901 21,584 29,467 25,562 20,462 13,774 8,615 15.90%
-
Tax Rate 19.23% 17.42% 20.48% 22.02% 18.19% 14.44% 16.37% -
Total Cost 282,207 270,173 349,336 280,435 206,827 216,382 197,053 6.16%
-
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 - 4,815 3,814 3,723 - - -
Div Payout % 47.83% - 16.34% 14.92% 18.20% - - -
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 6.93% 7.06% 7.90% 8.74% 9.30% 5.80% 4.21% -
ROE 2.18% 2.53% 3.77% 3.68% 3.31% 2.79% 1.79% -
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 75.83 74.27 98.46 80.57 122.48 152.59 150.84 -10.82%
EPS 5.23 5.51 7.65 6.70 10.99 9.15 6.32 -3.10%
DPS 2.50 0.00 1.25 1.00 2.00 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 - 381,635
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 74.98 71.87 93.78 75.98 56.38 56.80 50.86 6.67%
EPS 5.17 5.34 7.29 6.32 5.06 3.41 2.13 15.91%
DPS 2.47 0.00 1.19 0.94 0.92 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 2.58 2.88 2.30 3.19 3.11 1.65 1.61 8.16%
P/EPS 37.50 38.80 29.54 38.35 34.67 27.54 38.47 -0.42%
EY 2.67 2.58 3.38 2.61 2.88 3.63 2.60 0.44%
DY 1.28 0.00 0.55 0.39 0.52 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 2.28 2.76 2.64 3.49 4.20 1.59 1.89 3.17%
P/EPS 33.10 37.17 33.99 41.93 46.86 26.45 45.12 -5.02%
EY 3.02 2.69 2.94 2.39 2.13 3.78 2.22 5.25%
DY 1.45 0.00 0.48 0.36 0.39 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