[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 50.17%
YoY- 16.47%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 921,671 1,068,798 886,268 717,846 703,447 642,514 621,662 6.78%
PBT 77,625 103,223 94,033 75,940 54,182 32,543 51,224 7.17%
Tax -14,690 -20,997 -20,410 -14,003 -8,979 -4,943 -8,572 9.38%
NP 62,935 82,226 73,623 61,937 45,203 27,600 42,652 6.69%
-
NP to SH 63,035 81,184 69,706 58,264 44,035 27,155 41,599 7.16%
-
Tax Rate 18.92% 20.34% 21.71% 18.44% 16.57% 15.19% 16.73% -
Total Cost 858,736 986,572 812,645 655,909 658,244 614,914 579,010 6.78%
-
Net Worth 875,357 807,389 707,896 623,569 491,429 478,321 447,930 11.80%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 4,906 14,486 12,436 9,362 - - - -
Div Payout % 7.78% 17.84% 17.84% 16.07% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 875,357 807,389 707,896 623,569 491,429 478,321 447,930 11.80%
NOSH 397,489 391,771 385,579 189,712 177,584 136,404 127,252 20.89%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.83% 7.69% 8.31% 8.63% 6.43% 4.30% 6.86% -
ROE 7.20% 10.06% 9.85% 9.34% 8.96% 5.68% 9.29% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 234.80 276.67 231.62 383.35 445.17 471.49 488.52 -11.48%
EPS 16.06 21.02 18.22 31.11 27.87 19.93 32.69 -11.16%
DPS 1.25 3.75 3.25 5.00 0.00 0.00 0.00 -
NAPS 2.23 2.09 1.85 3.33 3.11 3.51 3.52 -7.32%
Adjusted Per Share Value based on latest NOSH - 391,771
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 227.89 264.26 219.13 177.49 173.93 158.86 153.71 6.78%
EPS 15.59 20.07 17.23 14.41 10.89 6.71 10.29 7.16%
DPS 1.21 3.58 3.07 2.31 0.00 0.00 0.00 -
NAPS 2.1643 1.9963 1.7503 1.5418 1.2151 1.1827 1.1075 11.80%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.92 2.60 2.67 5.17 2.70 2.60 4.03 -
P/RPS 0.82 0.94 1.15 1.35 0.61 0.55 0.82 0.00%
P/EPS 11.96 12.37 14.66 16.62 9.69 13.05 12.33 -0.50%
EY 8.36 8.08 6.82 6.02 10.32 7.66 8.11 0.50%
DY 0.65 1.44 1.22 0.97 0.00 0.00 0.00 -
P/NAPS 0.86 1.24 1.44 1.55 0.87 0.74 1.14 -4.58%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 25/11/22 18/11/21 18/11/20 20/11/19 29/11/18 23/11/17 -
Price 1.90 2.52 2.73 3.26 3.15 2.50 4.13 -
P/RPS 0.81 0.91 1.18 0.85 0.71 0.53 0.85 -0.79%
P/EPS 11.83 11.99 14.99 10.48 11.30 12.55 12.63 -1.08%
EY 8.45 8.34 6.67 9.54 8.85 7.97 7.92 1.08%
DY 0.66 1.49 1.19 1.53 0.00 0.00 0.00 -
P/NAPS 0.85 1.21 1.48 0.98 1.01 0.71 1.17 -5.18%

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