[TGUAN] YoY 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- -7.96%
YoY- 21.19%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 317,379 356,500 296,829 245,791 256,547 221,590 217,217 6.52%
PBT 28,213 34,237 30,955 27,435 23,180 12,459 17,473 8.30%
Tax -5,925 -6,903 -7,243 -5,641 -4,176 -2,151 -2,348 16.67%
NP 22,288 27,334 23,712 21,794 19,004 10,308 15,125 6.67%
-
NP to SH 21,900 27,121 22,378 19,596 17,337 10,045 14,750 6.80%
-
Tax Rate 21.00% 20.16% 23.40% 20.56% 18.02% 17.26% 13.44% -
Total Cost 295,091 329,166 273,117 223,997 237,543 211,282 202,092 6.50%
-
Net Worth 875,357 807,389 707,896 623,569 491,429 478,321 447,972 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 - 4,828 4,783 1,872 - - - -
Div Payout % - 17.80% 21.37% 9.56% - - - -
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 875,357 807,389 707,896 623,569 491,429 478,321 447,972 11.80%
NOSH 397,489 391,771 385,579 189,712 177,584 136,404 127,264 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 7.02% 7.67% 7.99% 8.87% 7.41% 4.65% 6.96% -
ROE 2.50% 3.36% 3.16% 3.14% 3.53% 2.10% 3.29% -
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 80.85 92.28 77.57 131.26 162.36 162.61 170.68 -11.70%
EPS 5.58 7.02 5.85 10.46 10.97 7.37 11.59 -11.46%
DPS 0.00 1.25 1.25 1.00 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 78.57 88.26 73.48 60.85 63.51 54.86 53.77 6.52%
EPS 5.42 6.71 5.54 4.85 4.29 2.49 3.65 6.80%
DPS 0.00 1.20 1.18 0.46 0.00 0.00 0.00 -
NAPS 2.167 1.9988 1.7525 1.5437 1.2166 1.1841 1.109 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 2.37 2.82 3.44 3.94 1.66 1.60 2.36 0.07%
P/EPS 34.41 37.03 45.65 49.40 24.61 35.27 34.77 -0.17%
EY 2.91 2.70 2.19 2.02 4.06 2.84 2.88 0.17%
DY 0.00 0.48 0.47 0.19 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 2.35 2.73 3.52 2.48 1.94 1.54 2.42 -0.48%
P/EPS 34.06 35.89 46.68 31.15 28.71 33.92 35.63 -0.74%
EY 2.94 2.79 2.14 3.21 3.48 2.95 2.81 0.75%
DY 0.00 0.50 0.46 0.31 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