[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -15.53%
YoY- -29.34%
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,378,608 1,240,118 1,228,894 1,208,584 1,254,404 1,386,325 1,425,064 -2.18%
PBT 124,920 91,402 103,500 98,824 98,264 125,789 137,630 -6.24%
Tax -26,456 -19,478 -19,586 -17,530 -17,748 -23,593 -27,996 -3.69%
NP 98,464 71,924 83,913 81,294 80,516 102,196 109,634 -6.90%
-
NP to SH 95,648 70,995 84,046 82,270 78,204 100,478 108,245 -7.91%
-
Tax Rate 21.18% 21.31% 18.92% 17.74% 18.06% 18.76% 20.34% -
Total Cost 1,280,144 1,168,194 1,144,981 1,127,290 1,173,888 1,284,129 1,315,429 -1.79%
-
Net Worth 941,533 918,751 875,357 853,201 833,279 811,637 807,389 10.77%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 16,686 6,542 9,784 19,560 23,189 19,315 -
Div Payout % - 23.50% 7.78% 11.89% 25.01% 23.08% 17.84% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 941,533 918,751 875,357 853,201 833,279 811,637 807,389 10.77%
NOSH 402,473 398,242 397,489 394,444 394,185 393,277 391,771 1.81%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.14% 5.80% 6.83% 6.73% 6.42% 7.37% 7.69% -
ROE 10.16% 7.73% 9.60% 9.64% 9.39% 12.38% 13.41% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 345.55 315.85 313.06 308.80 320.65 358.69 368.89 -4.26%
EPS 23.96 18.08 21.41 21.02 20.00 26.00 28.03 -9.92%
DPS 0.00 4.25 1.67 2.50 5.00 6.00 5.00 -
NAPS 2.36 2.34 2.23 2.18 2.13 2.10 2.09 8.42%
Adjusted Per Share Value based on latest NOSH - 398,242
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 341.72 307.39 304.61 299.58 310.93 343.63 353.24 -2.18%
EPS 23.71 17.60 20.83 20.39 19.38 24.91 26.83 -7.90%
DPS 0.00 4.14 1.62 2.43 4.85 5.75 4.79 -
NAPS 2.3338 2.2773 2.1698 2.1149 2.0655 2.0118 2.0013 10.77%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.88 1.88 1.92 2.14 2.30 2.36 2.60 -
P/RPS 0.54 0.60 0.61 0.69 0.72 0.66 0.70 -15.87%
P/EPS 7.84 10.40 8.97 10.18 11.51 9.08 9.28 -10.62%
EY 12.75 9.62 11.15 9.82 8.69 11.02 10.78 11.82%
DY 0.00 2.26 0.87 1.17 2.17 2.54 1.92 -
P/NAPS 0.80 0.80 0.86 0.98 1.08 1.12 1.24 -25.31%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 28/02/24 23/11/23 24/08/23 22/05/23 28/02/23 25/11/22 -
Price 2.05 1.90 1.90 2.05 2.22 2.30 2.52 -
P/RPS 0.59 0.60 0.61 0.66 0.69 0.64 0.68 -9.02%
P/EPS 8.55 10.51 8.87 9.75 11.11 8.85 8.99 -3.28%
EY 11.69 9.52 11.27 10.25 9.00 11.30 11.12 3.38%
DY 0.00 2.24 0.88 1.22 2.25 2.61 1.98 -
P/NAPS 0.87 0.81 0.85 0.94 1.04 1.10 1.21 -19.72%

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