[TGUAN] YoY TTM Result on 30-Sep-2019 [#3]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

20-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 13.29%

YoY- 107.03%

Quarter Report

TGIB-Quarterly results_Q3 2019.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	1,397,513	1,129,003	949,471	922,548	853,003	817,405	746,831	11.00%
YoY %	23.78%	18.91%	2.92%	8.15%	4.36%	9.45%	-	-
Horiz. %	187.13%	151.17%	127.13%	123.53%	114.22%	109.45%	100.00%	-
PBT	134,423	118,251	97,688	75,285	33,501	69,621	69,435	11.63%
YoY %	13.68%	21.05%	29.76%	124.72%	-51.88%	0.27%	-	-
Horiz. %	193.60%	170.30%	140.69%	108.43%	48.25%	100.27%	100.00%	-
Tax	-27,684	-26,052	-17,073	-12,379	-3,269	-11,479	-8,516	21.70%
YoY %	-6.26%	-52.59%	-37.92%	-278.68%	71.52%	-34.79%	-	-
Horiz. %	325.08%	305.92%	200.48%	145.36%	38.39%	134.79%	100.00%	-
NP	106,739	92,199	80,615	62,906	30,232	58,142	60,919	9.79%
YoY %	15.77%	14.37%	28.15%	108.08%	-48.00%	-4.56%	-	-
Horiz. %	175.21%	151.35%	132.33%	103.26%	49.63%	95.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,446	86,967	75,375	62,141	30,016	56,521	58,682	10.08%
YoY %	20.10%	15.38%	21.30%	107.03%	-46.89%	-3.68%	-	-
Horiz. %	177.99%	148.20%	128.45%	105.89%	51.15%	96.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.59%	22.03%	17.48%	16.44%	9.76%	16.49%	12.26%	-
YoY %	-6.54%	26.03%	6.33%	68.44%	-40.81%	34.50%	-	-
Horiz. %	167.94%	179.69%	142.58%	134.09%	79.61%	134.50%	100.00%	-
Total Cost	1,290,774	1,036,804	868,856	859,642	822,771	759,263	685,912	11.10%
YoY %	24.50%	19.33%	1.07%	4.48%	8.36%	10.69%	-	-
Horiz. %	188.18%	151.16%	126.67%	125.33%	119.95%	110.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	807,389	707,896	623,569	491,429	478,321	447,972	417,910	11.59%
YoY %	14.05%	13.52%	26.89%	2.74%	6.77%	7.19%	-	-
Horiz. %	193.20%	169.39%	149.21%	117.59%	114.46%	107.19%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	23,068	18,064	23,659	10,902	10,200	6,441	15,780	6.52%
YoY %	27.70%	-23.65%	117.02%	6.88%	58.36%	-59.18%	-	-
Horiz. %	146.19%	114.47%	149.93%	69.09%	64.64%	40.82%	100.00%	-
Div Payout %	22.09%	20.77%	31.39%	17.54%	33.98%	11.40%	26.89%	-
YoY %	6.36%	-33.83%	78.96%	-48.38%	198.07%	-57.61%	-	-
Horiz. %	82.15%	77.24%	116.73%	65.23%	126.37%	42.39%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	807,389	707,896	623,569	491,429	478,321	447,972	417,910	11.59%
YoY %	14.05%	13.52%	26.89%	2.74%	6.77%	7.19%	-	-
Horiz. %	193.20%	169.39%	149.21%	117.59%	114.46%	107.19%	100.00%	-
NOSH	391,771	385,579	189,712	177,584	136,404	127,264	105,267	24.47%
YoY %	1.61%	103.24%	6.83%	30.19%	7.18%	20.90%	-	-
Horiz. %	372.17%	366.29%	180.22%	168.70%	129.58%	120.90%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	7.64%	8.17%	8.49%	6.82%	3.54%	7.11%	8.16%	-
YoY %	-6.49%	-3.77%	24.49%	92.66%	-50.21%	-12.87%	-	-
Horiz. %	93.63%	100.12%	104.04%	83.58%	43.38%	87.13%	100.00%	-
ROE	12.94%	12.29%	12.09%	12.64%	6.28%	12.62%	14.04%	-
YoY %	5.29%	1.65%	-4.35%	101.27%	-50.24%	-10.11%	-	-
Horiz. %	92.17%	87.54%	86.11%	90.03%	44.73%	89.89%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	361.76	295.05	507.04	583.83	625.95	642.29	709.46	-10.61%
YoY %	22.61%	-41.81%	-13.15%	-6.73%	-2.54%	-9.47%	-	-
Horiz. %	50.99%	41.59%	71.47%	82.29%	88.23%	90.53%	100.00%	-
EPS	27.04	22.73	40.25	39.33	22.03	44.41	55.75	-11.35%
YoY %	18.96%	-43.53%	2.34%	78.53%	-50.39%	-20.34%	-	-
Horiz. %	48.50%	40.77%	72.20%	70.55%	39.52%	79.66%	100.00%	-
DPS	6.00	4.75	12.63	6.90	7.48	5.06	15.00	-14.15%
YoY %	26.32%	-62.39%	83.04%	-7.75%	47.83%	-66.27%	-	-
Horiz. %	40.00%	31.67%	84.20%	46.00%	49.87%	33.73%	100.00%	-
NAPS	2.09	1.85	3.33	3.11	3.51	3.52	3.97	-10.13%
YoY %	12.97%	-44.44%	7.07%	-11.40%	-0.28%	-11.34%	-	-
Horiz. %	52.64%	46.60%	83.88%	78.34%	88.41%	88.66%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 177,584
RPS	345.54	279.15	234.76	228.10	210.91	202.11	184.66	11.00%
YoY %	23.78%	18.91%	2.92%	8.15%	4.35%	9.45%	-	-
Horiz. %	187.12%	151.17%	127.13%	123.52%	114.22%	109.45%	100.00%	-
EPS	25.82	21.50	18.64	15.36	7.42	13.97	14.51	10.07%
YoY %	20.09%	15.34%	21.35%	107.01%	-46.89%	-3.72%	-	-
Horiz. %	177.95%	148.17%	128.46%	105.86%	51.14%	96.28%	100.00%	-
DPS	5.70	4.47	5.85	2.70	2.52	1.59	3.90	6.52%
YoY %	27.52%	-23.59%	116.67%	7.14%	58.49%	-59.23%	-	-
Horiz. %	146.15%	114.62%	150.00%	69.23%	64.62%	40.77%	100.00%	-
NAPS	1.9963	1.7503	1.5418	1.2151	1.1827	1.1076	1.0333	11.59%
YoY %	14.05%	13.52%	26.89%	2.74%	6.78%	7.19%	-	-
Horiz. %	193.20%	169.39%	149.21%	117.59%	114.46%	107.19%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	2.60	2.67	5.17	2.70	2.60	4.03	4.10	-
P/RPS	0.72	0.90	1.02	0.46	0.42	0.63	0.58	3.66%
YoY %	-20.00%	-11.76%	121.74%	9.52%	-33.33%	8.62%	-	-
Horiz. %	124.14%	155.17%	175.86%	79.31%	72.41%	108.62%	100.00%	-
P/EPS	9.62	11.75	12.84	6.87	11.80	9.07	7.35	4.58%
YoY %	-18.13%	-8.49%	86.90%	-41.78%	30.10%	23.40%	-	-
Horiz. %	130.88%	159.86%	174.69%	93.47%	160.54%	123.40%	100.00%	-
EY	10.40	8.51	7.79	14.57	8.47	11.02	13.60	-4.37%
YoY %	22.21%	9.24%	-46.53%	72.02%	-23.14%	-18.97%	-	-
Horiz. %	76.47%	62.57%	57.28%	107.13%	62.28%	81.03%	100.00%	-
DY	2.31	1.78	2.44	2.56	2.88	1.26	3.66	-7.38%
YoY %	29.78%	-27.05%	-4.69%	-11.11%	128.57%	-65.57%	-	-
Horiz. %	63.11%	48.63%	66.67%	69.95%	78.69%	34.43%	100.00%	-
P/NAPS	1.24	1.44	1.55	0.87	0.74	1.14	1.03	3.13%
YoY %	-13.89%	-7.10%	78.16%	17.57%	-35.09%	10.68%	-	-
Horiz. %	120.39%	139.81%	150.49%	84.47%	71.84%	110.68%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	18/11/21	18/11/20	20/11/19	29/11/18	23/11/17	25/11/16	-
Price	2.52	2.73	3.26	3.15	2.50	4.13	4.26	-
P/RPS	0.70	0.93	0.64	0.54	0.40	0.64	0.60	2.60%
YoY %	-24.73%	45.31%	18.52%	35.00%	-37.50%	6.67%	-	-
Horiz. %	116.67%	155.00%	106.67%	90.00%	66.67%	106.67%	100.00%	-
P/EPS	9.32	12.01	8.10	8.01	11.35	9.30	7.64	3.36%
YoY %	-22.40%	48.27%	1.12%	-29.43%	22.04%	21.73%	-	-
Horiz. %	121.99%	157.20%	106.02%	104.84%	148.56%	121.73%	100.00%	-
EY	10.73	8.33	12.35	12.48	8.81	10.75	13.09	-3.25%
YoY %	28.81%	-32.55%	-1.04%	41.66%	-18.05%	-17.88%	-	-
Horiz. %	81.97%	63.64%	94.35%	95.34%	67.30%	82.12%	100.00%	-
DY	2.38	1.74	3.88	2.19	2.99	1.23	3.52	-6.31%
YoY %	36.78%	-55.15%	77.17%	-26.76%	143.09%	-65.06%	-	-
Horiz. %	67.61%	49.43%	110.23%	62.22%	84.94%	34.94%	100.00%	-
P/NAPS	1.21	1.48	0.98	1.01	0.71	1.17	1.07	2.06%
YoY %	-18.24%	51.02%	-2.97%	42.25%	-39.32%	9.35%	-	-
Horiz. %	113.08%	138.32%	91.59%	94.39%	66.36%	109.35%	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