[TGUAN] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -12.46%
YoY- 14.2%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 329,338 317,379 356,500 296,829 245,791 256,547 221,590 6.82%
PBT 19,301 28,213 34,237 30,955 27,435 23,180 12,459 7.56%
Tax -4,198 -5,925 -6,903 -7,243 -5,641 -4,176 -2,151 11.77%
NP 15,103 22,288 27,334 23,712 21,794 19,004 10,308 6.56%
-
NP to SH 14,987 21,900 27,121 22,378 19,596 17,337 10,045 6.88%
-
Tax Rate 21.75% 21.00% 20.16% 23.40% 20.56% 18.02% 17.26% -
Total Cost 314,235 295,091 329,166 273,117 223,997 237,543 211,282 6.83%
-
Net Worth 952,299 875,357 807,389 707,896 623,569 491,429 478,321 12.14%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 4,828 4,783 1,872 - - -
Div Payout % - - 17.80% 21.37% 9.56% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 952,299 875,357 807,389 707,896 623,569 491,429 478,321 12.14%
NOSH 404,445 397,489 391,771 385,579 189,712 177,584 136,404 19.83%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.59% 7.02% 7.67% 7.99% 8.87% 7.41% 4.65% -
ROE 1.57% 2.50% 3.36% 3.16% 3.14% 3.53% 2.10% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 82.31 80.85 92.28 77.57 131.26 162.36 162.61 -10.71%
EPS 3.75 5.58 7.02 5.85 10.46 10.97 7.37 -10.64%
DPS 0.00 0.00 1.25 1.25 1.00 0.00 0.00 -
NAPS 2.38 2.23 2.09 1.85 3.33 3.11 3.51 -6.26%
Adjusted Per Share Value based on latest NOSH - 385,579
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 81.43 78.47 88.15 73.39 60.77 63.43 54.79 6.82%
EPS 3.71 5.41 6.71 5.53 4.85 4.29 2.48 6.93%
DPS 0.00 0.00 1.19 1.18 0.46 0.00 0.00 -
NAPS 2.3546 2.1643 1.9963 1.7503 1.5418 1.2151 1.1827 12.14%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.57 1.92 2.60 2.67 5.17 2.70 2.60 -
P/RPS 1.91 2.37 2.82 3.44 3.94 1.66 1.60 2.99%
P/EPS 41.92 34.41 37.03 45.65 49.40 24.61 35.27 2.91%
EY 2.39 2.91 2.70 2.19 2.02 4.06 2.84 -2.83%
DY 0.00 0.00 0.48 0.47 0.19 0.00 0.00 -
P/NAPS 0.66 0.86 1.24 1.44 1.55 0.87 0.74 -1.88%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 23/11/23 25/11/22 18/11/21 18/11/20 20/11/19 29/11/18 -
Price 1.52 1.90 2.52 2.73 3.26 3.15 2.50 -
P/RPS 1.85 2.35 2.73 3.52 2.48 1.94 1.54 3.10%
P/EPS 40.58 34.06 35.89 46.68 31.15 28.71 33.92 3.03%
EY 2.46 2.94 2.79 2.14 3.21 3.48 2.95 -2.97%
DY 0.00 0.00 0.50 0.46 0.31 0.00 0.00 -
P/NAPS 0.64 0.85 1.21 1.48 0.98 1.01 0.71 -1.71%

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