[TGUAN] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,240,118 1,386,325 1,214,983 960,581 935,072 861,615 832,151 6.87%
PBT 91,402 125,789 125,233 100,158 75,930 53,646 52,182 9.78%
Tax -19,478 -23,593 -27,097 -19,645 -12,049 -8,343 -6,898 18.87%
NP 71,924 102,196 98,136 80,513 63,881 45,303 45,284 8.01%
-
NP to SH 70,995 100,478 92,968 75,525 61,891 45,369 44,460 8.10%
-
Tax Rate 21.31% 18.76% 21.64% 19.61% 15.87% 15.55% 13.22% -
Total Cost 1,168,194 1,284,129 1,116,847 880,068 871,191 816,312 786,867 6.80%
-
Net Worth 918,751 811,637 727,386 641,080 498,934 496,044 442,425 12.94%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 16,686 23,189 21,055 24,511 14,346 10,902 10,200 8.54%
Div Payout % 23.50% 23.08% 22.65% 32.46% 23.18% 24.03% 22.94% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 918,751 811,637 727,386 641,080 498,934 496,044 442,425 12.94%
NOSH 398,242 393,277 387,133 380,784 184,710 136,432 135,262 19.70%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.80% 7.37% 8.08% 8.38% 6.83% 5.26% 5.44% -
ROE 7.73% 12.38% 12.78% 11.78% 12.40% 9.15% 10.05% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 315.85 358.69 317.36 254.72 586.61 632.26 652.67 -11.38%
EPS 18.08 26.00 24.28 20.03 38.83 33.29 34.87 -10.36%
DPS 4.25 6.00 5.50 6.50 9.00 8.00 8.00 -10.00%
NAPS 2.34 2.10 1.90 1.70 3.13 3.64 3.47 -6.35%
Adjusted Per Share Value based on latest NOSH - 398,242
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 307.39 343.63 301.16 238.10 231.78 213.57 206.27 6.87%
EPS 17.60 24.91 23.04 18.72 15.34 11.25 11.02 8.11%
DPS 4.14 5.75 5.22 6.08 3.56 2.70 2.53 8.55%
NAPS 2.2773 2.0118 1.803 1.5891 1.2367 1.2296 1.0967 12.94%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.88 2.36 2.80 2.53 3.37 2.20 4.23 -
P/RPS 0.60 0.66 0.88 0.99 0.57 0.35 0.65 -1.32%
P/EPS 10.40 9.08 11.53 12.63 8.68 6.61 12.13 -2.53%
EY 9.62 11.02 8.67 7.92 11.52 15.13 8.24 2.61%
DY 2.26 2.54 1.96 2.57 2.67 3.64 1.89 3.02%
P/NAPS 0.80 1.12 1.47 1.49 1.08 0.60 1.22 -6.78%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 25/02/21 26/02/20 27/02/19 27/02/18 -
Price 1.90 2.30 2.40 2.27 4.11 2.38 3.62 -
P/RPS 0.60 0.64 0.76 0.89 0.70 0.38 0.55 1.46%
P/EPS 10.51 8.85 9.88 11.33 10.59 7.15 10.38 0.20%
EY 9.52 11.30 10.12 8.82 9.45 13.99 9.63 -0.19%
DY 2.24 2.61 2.29 2.86 2.19 3.36 2.21 0.22%
P/NAPS 0.81 1.10 1.26 1.34 1.31 0.65 1.04 -4.07%

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