[TGUAN] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 1.46%
YoY- -19.25%
View:
Show?
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 344,652 318,447 317,379 290,691 313,601 317,527 356,500 -2.22%
PBT 31,230 13,777 28,213 24,846 24,566 22,566 34,237 -5.93%
Tax -6,614 -4,788 -5,925 -4,328 -4,437 -2,596 -6,903 -2.80%
NP 24,616 8,989 22,288 20,518 20,129 19,970 27,334 -6.73%
-
NP to SH 23,912 7,960 21,900 21,584 19,551 19,294 27,121 -8.04%
-
Tax Rate 21.18% 34.75% 21.00% 17.42% 18.06% 11.50% 20.16% -
Total Cost 320,036 309,458 295,091 270,173 293,472 297,557 329,166 -1.85%
-
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 - 11,778 - - 4,890 8,696 4,828 -
Div Payout % - 147.98% - - 25.01% 45.07% 17.80% -
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% 2.82% 7.02% 7.06% 6.42% 6.29% 7.67% -
ROE 2.54% 0.87% 2.50% 2.53% 2.35% 2.38% 3.36% -
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 86.39 81.11 80.85 74.27 80.16 82.16 92.28 -4.29%
EPS 5.99 2.03 5.58 5.51 5.00 4.99 7.02 -10.02%
DPS 0.00 3.00 0.00 0.00 1.25 2.25 1.25 -
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 - 397,489
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 85.32 78.83 78.57 71.96 77.64 78.61 88.26 -2.23%
EPS 5.92 1.97 5.42 5.34 4.84 4.78 6.71 -8.00%
DPS 0.00 2.92 0.00 0.00 1.21 2.15 1.20 -
NAPS 2.3309 2.2745 2.167 2.1122 2.0629 2.0093 1.9988 10.78%
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 2.18 2.32 2.37 2.88 2.87 2.87 2.82 -15.75%
P/EPS 31.37 92.73 34.41 38.80 46.02 47.28 37.03 -10.45%
EY 3.19 1.08 2.91 2.58 2.17 2.12 2.70 11.74%
DY 0.00 1.60 0.00 0.00 0.54 0.95 0.48 -
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 2.37 2.34 2.35 2.76 2.77 2.80 2.73 -8.98%
P/EPS 34.20 93.72 34.06 37.17 44.42 46.07 35.89 -3.16%
EY 2.92 1.07 2.94 2.69 2.25 2.17 2.79 3.07%
DY 0.00 1.58 0.00 0.00 0.56 0.98 0.50 -
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