[TGUAN] QoQ Quarter Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 19.8%
YoY- 15.28%
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 313,601 317,527 356,500 379,296 333,002 328,715 296,829 3.73%
PBT 24,566 22,566 34,237 37,676 31,310 31,200 30,955 -14.29%
Tax -4,437 -2,596 -6,903 -7,716 -6,378 -6,687 -7,243 -27.89%
NP 20,129 19,970 27,334 29,960 24,932 24,513 23,712 -10.35%
-
NP to SH 19,551 19,294 27,121 29,467 24,596 23,262 22,378 -8.61%
-
Tax Rate 18.06% 11.50% 20.16% 20.48% 20.37% 21.43% 23.40% -
Total Cost 293,472 297,557 329,166 349,336 308,070 304,202 273,117 4.91%
-
Net Worth 833,279 811,637 807,389 781,998 762,050 727,386 707,896 11.49%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 4,890 8,696 4,828 4,815 4,810 8,613 4,783 1.48%
Div Payout % 25.01% 45.07% 17.80% 16.34% 19.56% 37.03% 21.37% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 833,279 811,637 807,389 781,998 762,050 727,386 707,896 11.49%
NOSH 394,185 393,277 391,771 388,388 387,775 387,133 385,579 1.48%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.42% 6.29% 7.67% 7.90% 7.49% 7.46% 7.99% -
ROE 2.35% 2.38% 3.36% 3.77% 3.23% 3.20% 3.16% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 80.16 82.16 92.28 98.46 86.52 85.86 77.57 2.21%
EPS 5.00 4.99 7.02 7.65 6.39 6.08 5.85 -9.94%
DPS 1.25 2.25 1.25 1.25 1.25 2.25 1.25 0.00%
NAPS 2.13 2.10 2.09 2.03 1.98 1.90 1.85 9.86%
Adjusted Per Share Value based on latest NOSH - 388,388
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 77.64 78.61 88.26 93.90 82.44 81.38 73.48 3.74%
EPS 4.84 4.78 6.71 7.29 6.09 5.76 5.54 -8.61%
DPS 1.21 2.15 1.20 1.19 1.19 2.13 1.18 1.68%
NAPS 2.0629 2.0093 1.9988 1.9359 1.8865 1.8007 1.7525 11.49%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.30 2.36 2.60 2.26 2.32 2.80 2.67 -
P/RPS 2.87 2.87 2.82 2.30 2.68 3.26 3.44 -11.38%
P/EPS 46.02 47.28 37.03 29.54 36.30 46.08 45.65 0.54%
EY 2.17 2.12 2.70 3.38 2.75 2.17 2.19 -0.61%
DY 0.54 0.95 0.48 0.55 0.54 0.80 0.47 9.70%
P/NAPS 1.08 1.12 1.24 1.11 1.17 1.47 1.44 -17.46%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 28/02/23 25/11/22 25/08/22 26/05/22 28/02/22 18/11/21 -
Price 2.22 2.30 2.52 2.60 2.33 2.40 2.73 -
P/RPS 2.77 2.80 2.73 2.64 2.69 2.80 3.52 -14.77%
P/EPS 44.42 46.07 35.89 33.99 36.46 39.50 46.68 -3.25%
EY 2.25 2.17 2.79 2.94 2.74 2.53 2.14 3.40%
DY 0.56 0.98 0.50 0.48 0.54 0.94 0.46 14.02%
P/NAPS 1.04 1.10 1.21 1.28 1.18 1.26 1.48 -20.97%

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