[TGUAN] QoQ Cumulative 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- 12.63%
YoY- -29.34%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,240,118 921,671 604,292 313,601 1,386,325 1,068,798 712,298 44.57%
PBT 91,402 77,625 49,412 24,566 125,789 103,223 68,986 20.57%
Tax -19,478 -14,690 -8,765 -4,437 -23,593 -20,997 -14,094 23.99%
NP 71,924 62,935 40,647 20,129 102,196 82,226 54,892 19.68%
-
NP to SH 70,995 63,035 41,135 19,551 100,478 81,184 54,063 19.85%
-
Tax Rate 21.31% 18.92% 17.74% 18.06% 18.76% 20.34% 20.43% -
Total Cost 1,168,194 858,736 563,645 293,472 1,284,129 986,572 657,406 46.55%
-
Net Worth 918,751 875,357 853,201 833,279 811,637 807,389 781,998 11.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 16,686 4,906 4,892 4,890 23,189 14,486 9,630 44.11%
Div Payout % 23.50% 7.78% 11.89% 25.01% 23.08% 17.84% 17.81% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 918,751 875,357 853,201 833,279 811,637 807,389 781,998 11.30%
NOSH 398,242 397,489 394,444 394,185 393,277 391,771 388,388 1.67%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.80% 6.83% 6.73% 6.42% 7.37% 7.69% 7.71% -
ROE 7.73% 7.20% 4.82% 2.35% 12.38% 10.06% 6.91% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 315.85 234.80 154.40 80.16 358.69 276.67 184.91 42.75%
EPS 18.08 16.06 10.51 5.00 26.00 21.02 14.03 18.36%
DPS 4.25 1.25 1.25 1.25 6.00 3.75 2.50 42.30%
NAPS 2.34 2.23 2.18 2.13 2.10 2.09 2.03 9.90%
Adjusted Per Share Value based on latest NOSH - 398,242
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 307.39 228.46 149.79 77.73 343.63 264.93 176.56 44.57%
EPS 17.60 15.62 10.20 4.85 24.91 20.12 13.40 19.87%
DPS 4.14 1.22 1.21 1.21 5.75 3.59 2.39 44.08%
NAPS 2.2773 2.1698 2.1149 2.0655 2.0118 2.0013 1.9384 11.30%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.88 1.92 2.14 2.30 2.36 2.60 2.26 -
P/RPS 0.60 0.82 1.39 2.87 0.66 0.94 1.22 -37.61%
P/EPS 10.40 11.96 20.36 46.02 9.08 12.37 16.10 -25.21%
EY 9.62 8.36 4.91 2.17 11.02 8.08 6.21 33.77%
DY 2.26 0.65 0.58 0.54 2.54 1.44 1.11 60.43%
P/NAPS 0.80 0.86 0.98 1.08 1.12 1.24 1.11 -19.56%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 23/11/23 24/08/23 22/05/23 28/02/23 25/11/22 25/08/22 -
Price 1.90 1.90 2.05 2.22 2.30 2.52 2.60 -
P/RPS 0.60 0.81 1.33 2.77 0.64 0.91 1.41 -43.33%
P/EPS 10.51 11.83 19.50 44.42 8.85 11.99 18.53 -31.40%
EY 9.52 8.45 5.13 2.25 11.30 8.34 5.40 45.78%
DY 2.24 0.66 0.61 0.56 2.61 1.49 0.96 75.64%
P/NAPS 0.81 0.85 0.94 1.04 1.10 1.21 1.28 -26.23%

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