[TGUAN] QoQ 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- -63.65%
YoY- -58.74%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 318,447 317,379 290,691 313,601 317,527 356,500 379,296 -10.97%
PBT 13,777 28,213 24,846 24,566 22,566 34,237 37,676 -48.77%
Tax -4,788 -5,925 -4,328 -4,437 -2,596 -6,903 -7,716 -27.18%
NP 8,989 22,288 20,518 20,129 19,970 27,334 29,960 -55.08%
-
NP to SH 7,960 21,900 21,584 19,551 19,294 27,121 29,467 -58.11%
-
Tax Rate 34.75% 21.00% 17.42% 18.06% 11.50% 20.16% 20.48% -
Total Cost 309,458 295,091 270,173 293,472 297,557 329,166 349,336 -7.74%
-
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 11,778 - - 4,890 8,696 4,828 4,815 81.24%
Div Payout % 147.98% - - 25.01% 45.07% 17.80% 16.34% -
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 2.82% 7.02% 7.06% 6.42% 6.29% 7.67% 7.90% -
ROE 0.87% 2.50% 2.53% 2.35% 2.38% 3.36% 3.77% -
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 81.11 80.85 74.27 80.16 82.16 92.28 98.46 -12.09%
EPS 2.03 5.58 5.51 5.00 4.99 7.02 7.65 -58.60%
DPS 3.00 0.00 0.00 1.25 2.25 1.25 1.25 78.97%
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 78.93 78.67 72.05 77.73 78.71 88.37 94.02 -10.98%
EPS 1.97 5.43 5.35 4.85 4.78 6.72 7.30 -58.14%
DPS 2.92 0.00 0.00 1.21 2.16 1.20 1.19 81.62%
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 2.32 2.37 2.88 2.87 2.87 2.82 2.30 0.57%
P/EPS 92.73 34.41 38.80 46.02 47.28 37.03 29.54 113.94%
EY 1.08 2.91 2.58 2.17 2.12 2.70 3.38 -53.16%
DY 1.60 0.00 0.00 0.54 0.95 0.48 0.55 103.38%
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 2.34 2.35 2.76 2.77 2.80 2.73 2.64 -7.70%
P/EPS 93.72 34.06 37.17 44.42 46.07 35.89 33.99 96.26%
EY 1.07 2.94 2.69 2.25 2.17 2.79 2.94 -48.93%
DY 1.58 0.00 0.00 0.56 0.98 0.50 0.48 120.80%
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