[TGUAN] YoY TTM 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- 3.3%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,239,198 1,397,513 1,129,003 949,471 922,548 853,003 817,405 7.17%
PBT 100,191 134,423 118,251 97,688 75,285 33,501 69,621 6.25%
Tax -17,286 -27,684 -26,052 -17,073 -12,379 -3,269 -11,479 7.05%
NP 82,905 106,739 92,199 80,615 62,906 30,232 58,142 6.08%
-
NP to SH 82,329 104,446 86,967 75,375 62,141 30,016 56,521 6.46%
-
Tax Rate 17.25% 20.59% 22.03% 17.48% 16.44% 9.76% 16.49% -
Total Cost 1,156,293 1,290,774 1,036,804 868,856 859,642 822,771 759,263 7.25%
-
Net Worth 875,357 807,389 707,896 623,569 491,429 478,321 447,972 11.80%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 13,586 23,068 18,064 23,659 10,902 10,200 6,441 13.23%
Div Payout % 16.50% 22.09% 20.77% 31.39% 17.54% 33.98% 11.40% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 875,357 807,389 707,896 623,569 491,429 478,321 447,972 11.80%
NOSH 397,489 391,771 385,579 189,712 177,584 136,404 127,264 20.89%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.69% 7.64% 8.17% 8.49% 6.82% 3.54% 7.11% -
ROE 9.41% 12.94% 12.29% 12.09% 12.64% 6.28% 12.62% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 315.69 361.76 295.05 507.04 583.83 625.95 642.29 -11.15%
EPS 20.97 27.04 22.73 40.25 39.33 22.03 44.41 -11.75%
DPS 3.50 6.00 4.75 12.63 6.90 7.48 5.06 -5.95%
NAPS 2.23 2.09 1.85 3.33 3.11 3.51 3.52 -7.32%
Adjusted Per Share Value based on latest NOSH - 385,579
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 306.39 345.54 279.15 234.76 228.10 210.91 202.11 7.17%
EPS 20.36 25.82 21.50 18.64 15.36 7.42 13.97 6.47%
DPS 3.36 5.70 4.47 5.85 2.70 2.52 1.59 13.27%
NAPS 2.1643 1.9963 1.7503 1.5418 1.2151 1.1827 1.1076 11.80%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.92 2.60 2.67 5.17 2.70 2.60 4.03 -
P/RPS 0.61 0.72 0.90 1.02 0.46 0.42 0.63 -0.53%
P/EPS 9.15 9.62 11.75 12.84 6.87 11.80 9.07 0.14%
EY 10.92 10.40 8.51 7.79 14.57 8.47 11.02 -0.15%
DY 1.82 2.31 1.78 2.44 2.56 2.88 1.26 6.31%
P/NAPS 0.86 1.24 1.44 1.55 0.87 0.74 1.14 -4.58%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 25/11/22 18/11/21 18/11/20 20/11/19 29/11/18 23/11/17 -
Price 1.90 2.52 2.73 3.26 3.15 2.50 4.13 -
P/RPS 0.60 0.70 0.93 0.64 0.54 0.40 0.64 -1.06%
P/EPS 9.06 9.32 12.01 8.10 8.01 11.35 9.30 -0.43%
EY 11.04 10.73 8.33 12.35 12.48 8.81 10.75 0.44%
DY 1.84 2.38 1.74 3.88 2.19 2.99 1.23 6.93%
P/NAPS 0.85 1.21 1.48 0.98 1.01 0.71 1.17 -5.18%

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