[TGUAN] YoY TTM Result on 31-Mar-2019 [#1]

Stock

[TGUAN] THONG GUAN INDUSTRIES BHD

Announcement Date

29-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 9.52%

YoY- 24.62%

Quarter Report

TGIB_Quarterly results_Q1 2019.pdf

Latest QR

Upcoming QR

TGUAN's Result

TGUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	1,265,846	998,699	961,904	863,595	848,172	766,368	730,972	9.57%
YoY %	26.75%	3.83%	11.38%	1.82%	10.67%	4.84%	-	-
Horiz. %	173.17%	136.63%	131.59%	118.14%	116.03%	104.84%	100.00%	-
PBT	127,917	106,200	83,091	59,343	45,210	70,682	55,119	15.05%
YoY %	20.45%	27.81%	40.02%	31.26%	-36.04%	28.24%	-	-
Horiz. %	232.07%	192.67%	150.75%	107.66%	82.02%	128.24%	100.00%	-
Tax	-27,895	-21,577	-13,144	-9,800	-4,723	-10,771	-6,055	28.97%
YoY %	-29.28%	-64.16%	-34.12%	-107.50%	56.15%	-77.89%	-	-
Horiz. %	460.69%	356.35%	217.08%	161.85%	78.00%	177.89%	100.00%	-
NP	100,022	84,623	69,947	49,543	40,487	59,911	49,064	12.59%
YoY %	18.20%	20.98%	41.18%	22.37%	-32.42%	22.11%	-	-
Horiz. %	203.86%	172.47%	142.56%	100.98%	82.52%	122.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,798	79,085	66,428	49,690	39,872	58,103	46,941	12.61%
YoY %	21.13%	19.05%	33.68%	24.62%	-31.38%	23.78%	-	-
Horiz. %	204.08%	168.48%	141.51%	105.86%	84.94%	123.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.81%	20.32%	15.82%	16.51%	10.45%	15.24%	10.99%	-
YoY %	7.33%	28.45%	-4.18%	57.99%	-31.43%	38.67%	-	-
Horiz. %	198.45%	184.90%	143.95%	150.23%	95.09%	138.67%	100.00%	-
Total Cost	1,165,824	914,076	891,957	814,052	807,685	706,457	681,908	9.34%
YoY %	27.54%	2.48%	9.57%	0.79%	14.33%	3.60%	-	-
Horiz. %	170.96%	134.05%	130.80%	119.38%	118.44%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	762,050	666,863	600,253	508,974	476,703	442,495	394,504	11.59%
YoY %	14.27%	11.10%	17.93%	6.77%	7.73%	12.16%	-	-
Horiz. %	193.17%	169.04%	152.15%	129.02%	120.84%	112.16%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	22,021	15,063	18,063	10,902	10,200	12,753	9,468	15.09%
YoY %	46.19%	-16.61%	65.69%	6.88%	-20.02%	34.70%	-	-
Horiz. %	232.58%	159.09%	190.78%	115.15%	107.73%	134.70%	100.00%	-
Div Payout %	22.99%	19.05%	27.19%	21.94%	25.58%	21.95%	20.17%	-
YoY %	20.68%	-29.94%	23.93%	-14.23%	16.54%	8.82%	-	-
Horiz. %	113.98%	94.45%	134.80%	108.78%	126.82%	108.82%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	762,050	666,863	600,253	508,974	476,703	442,495	394,504	11.59%
YoY %	14.27%	11.10%	17.93%	6.77%	7.73%	12.16%	-	-
Horiz. %	193.17%	169.04%	152.15%	129.02%	120.84%	112.16%	100.00%	-
NOSH	387,775	381,095	185,995	136,919	136,292	119,917	105,201	24.27%
YoY %	1.75%	104.90%	35.84%	0.46%	13.66%	13.99%	-	-
Horiz. %	368.60%	362.25%	176.80%	130.15%	129.55%	113.99%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	7.90%	8.47%	7.27%	5.74%	4.77%	7.82%	6.71%	-
YoY %	-6.73%	16.51%	26.66%	20.34%	-39.00%	16.54%	-	-
Horiz. %	117.73%	126.23%	108.35%	85.54%	71.09%	116.54%	100.00%	-
ROE	12.57%	11.86%	11.07%	9.76%	8.36%	13.13%	11.90%	-
YoY %	5.99%	7.14%	13.42%	16.75%	-36.33%	10.34%	-	-
Horiz. %	105.63%	99.66%	93.03%	82.02%	70.25%	110.34%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	328.90	262.08	517.61	631.19	622.74	639.08	694.83	-11.71%
YoY %	25.50%	-49.37%	-17.99%	1.36%	-2.56%	-8.02%	-	-
Horiz. %	47.34%	37.72%	74.49%	90.84%	89.62%	91.98%	100.00%	-
EPS	24.89	20.75	35.75	36.32	29.27	48.45	44.62	-9.26%
YoY %	19.95%	-41.96%	-1.57%	24.09%	-39.59%	8.58%	-	-
Horiz. %	55.78%	46.50%	80.12%	81.40%	65.60%	108.58%	100.00%	-
DPS	5.75	3.95	9.72	8.00	7.49	10.64	9.00	-7.19%
YoY %	45.57%	-59.36%	21.50%	6.81%	-29.61%	18.22%	-	-
Horiz. %	63.89%	43.89%	108.00%	88.89%	83.22%	118.22%	100.00%	-
NAPS	1.98	1.75	3.23	3.72	3.50	3.69	3.75	-10.09%
YoY %	13.14%	-45.82%	-13.17%	6.29%	-5.15%	-1.60%	-	-
Horiz. %	52.80%	46.67%	86.13%	99.20%	93.33%	98.40%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 136,919
RPS	312.98	246.93	237.83	213.53	209.71	189.49	180.73	9.57%
YoY %	26.75%	3.83%	11.38%	1.82%	10.67%	4.85%	-	-
Horiz. %	173.18%	136.63%	131.59%	118.15%	116.03%	104.85%	100.00%	-
EPS	23.69	19.55	16.42	12.29	9.86	14.37	11.61	12.61%
YoY %	21.18%	19.06%	33.60%	24.65%	-31.38%	23.77%	-	-
Horiz. %	204.05%	168.39%	141.43%	105.86%	84.93%	123.77%	100.00%	-
DPS	5.44	3.72	4.47	2.70	2.52	3.15	2.34	15.08%
YoY %	46.24%	-16.78%	65.56%	7.14%	-20.00%	34.62%	-	-
Horiz. %	232.48%	158.97%	191.03%	115.38%	107.69%	134.62%	100.00%	-
NAPS	1.8842	1.6488	1.4841	1.2585	1.1787	1.0941	0.9754	11.59%
YoY %	14.28%	11.10%	17.93%	6.77%	7.73%	12.17%	-	-
Horiz. %	193.17%	169.04%	152.15%	129.02%	120.84%	112.17%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	2.32	2.22	2.95	2.53	2.71	4.57	3.19	-
P/RPS	0.71	0.85	0.57	0.40	0.44	0.72	0.46	7.49%
YoY %	-16.47%	49.12%	42.50%	-9.09%	-38.89%	56.52%	-	-
Horiz. %	154.35%	184.78%	123.91%	86.96%	95.65%	156.52%	100.00%	-
P/EPS	9.32	10.70	8.25	6.97	9.26	9.43	7.15	4.51%
YoY %	-12.90%	29.70%	18.36%	-24.73%	-1.80%	31.89%	-	-
Horiz. %	130.35%	149.65%	115.38%	97.48%	129.51%	131.89%	100.00%	-
EY	10.73	9.35	12.12	14.35	10.80	10.60	13.99	-4.32%
YoY %	14.76%	-22.85%	-15.54%	32.87%	1.89%	-24.23%	-	-
Horiz. %	76.70%	66.83%	86.63%	102.57%	77.20%	75.77%	100.00%	-
DY	2.48	1.78	3.29	3.16	2.76	2.33	2.82	-2.11%
YoY %	39.33%	-45.90%	4.11%	14.49%	18.45%	-17.38%	-	-
Horiz. %	87.94%	63.12%	116.67%	112.06%	97.87%	82.62%	100.00%	-
P/NAPS	1.17	1.27	0.91	0.68	0.77	1.24	0.85	5.46%
YoY %	-7.87%	39.56%	33.82%	-11.69%	-37.90%	45.88%	-	-
Horiz. %	137.65%	149.41%	107.06%	80.00%	90.59%	145.88%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	26/05/22	27/05/21	18/05/20	29/05/19	24/05/18	30/05/17	26/05/16	-
Price	2.33	2.80	3.58	2.50	2.60	4.38	3.16	-
P/RPS	0.71	1.07	0.69	0.40	0.42	0.69	0.45	7.89%
YoY %	-33.64%	55.07%	72.50%	-4.76%	-39.13%	53.33%	-	-
Horiz. %	157.78%	237.78%	153.33%	88.89%	93.33%	153.33%	100.00%	-
P/EPS	9.36	13.49	10.02	6.88	8.88	9.04	7.08	4.76%
YoY %	-30.62%	34.63%	45.64%	-22.52%	-1.77%	27.68%	-	-
Horiz. %	132.20%	190.54%	141.53%	97.18%	125.42%	127.68%	100.00%	-
EY	10.68	7.41	9.98	14.53	11.26	11.06	14.12	-4.54%
YoY %	44.13%	-25.75%	-31.31%	29.04%	1.81%	-21.67%	-	-
Horiz. %	75.64%	52.48%	70.68%	102.90%	79.75%	78.33%	100.00%	-
DY	2.47	1.41	2.72	3.20	2.88	2.43	2.85	-2.35%
YoY %	75.18%	-48.16%	-15.00%	11.11%	18.52%	-14.74%	-	-
Horiz. %	86.67%	49.47%	95.44%	112.28%	101.05%	85.26%	100.00%	-
P/NAPS	1.18	1.60	1.11	0.67	0.74	1.19	0.84	5.82%
YoY %	-26.25%	44.14%	65.67%	-9.46%	-37.82%	41.67%	-	-
Horiz. %	140.48%	190.48%	132.14%	79.76%	88.10%	141.67%	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