[TGUAN] YoY Quarter Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 10.4%
YoY- -26.75%
Quarter Report
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 290,691 379,296 307,300 228,034 229,711 205,715 205,257 5.96%
PBT 24,846 37,676 34,452 25,921 15,579 10,358 17,053 6.47%
Tax -4,328 -7,716 -7,587 -4,714 -2,250 -1,696 -2,953 6.57%
NP 20,518 29,960 26,865 21,207 13,329 8,662 14,100 6.44%
-
NP to SH 21,584 29,467 25,562 20,462 13,774 8,615 13,766 7.78%
-
Tax Rate 17.42% 20.48% 22.02% 18.19% 14.44% 16.37% 17.32% -
Total Cost 270,173 349,336 280,435 206,827 216,382 197,053 191,157 5.93%
-
Net Worth 853,201 781,998 694,162 618,130 493,764 481,430 479,362 10.08%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 4,815 3,814 3,723 - - - -
Div Payout % - 16.34% 14.92% 18.20% - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 853,201 781,998 694,162 618,130 493,764 481,430 479,362 10.08%
NOSH 394,444 388,388 381,635 186,596 159,543 136,382 125,487 21.02%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.06% 7.90% 8.74% 9.30% 5.80% 4.21% 6.87% -
ROE 2.53% 3.77% 3.68% 3.31% 2.79% 1.79% 2.87% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 74.27 98.46 80.57 122.48 152.59 150.84 163.57 -12.32%
EPS 5.51 7.65 6.70 10.99 9.15 6.32 10.97 -10.83%
DPS 0.00 1.25 1.00 2.00 0.00 0.00 0.00 -
NAPS 2.18 2.03 1.82 3.32 3.28 3.53 3.82 -8.92%
Adjusted Per Share Value based on latest NOSH - 394,444
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 71.96 93.90 76.08 56.45 56.87 50.93 50.81 5.96%
EPS 5.34 7.29 6.33 5.07 3.41 2.13 3.41 7.75%
DPS 0.00 1.19 0.94 0.92 0.00 0.00 0.00 -
NAPS 2.1122 1.9359 1.7185 1.5302 1.2224 1.1918 1.1867 10.08%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.14 2.26 2.57 3.81 2.52 2.43 4.20 -
P/RPS 2.88 2.30 3.19 3.11 1.65 1.61 2.57 1.91%
P/EPS 38.80 29.54 38.35 34.67 27.54 38.47 38.29 0.22%
EY 2.58 3.38 2.61 2.88 3.63 2.60 2.61 -0.19%
DY 0.00 0.55 0.39 0.52 0.00 0.00 0.00 -
P/NAPS 0.98 1.11 1.41 1.15 0.77 0.69 1.10 -1.90%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 26/08/21 19/08/20 28/08/19 28/08/18 25/08/17 -
Price 2.05 2.60 2.81 5.15 2.42 2.85 4.26 -
P/RPS 2.76 2.64 3.49 4.20 1.59 1.89 2.60 0.99%
P/EPS 37.17 33.99 41.93 46.86 26.45 45.12 38.83 -0.72%
EY 2.69 2.94 2.39 2.13 3.78 2.22 2.58 0.69%
DY 0.00 0.48 0.36 0.39 0.00 0.00 0.00 -
P/NAPS 0.94 1.28 1.54 1.55 0.74 0.81 1.12 -2.87%

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