[TGUAN] YoY Quarter Result on 31-Dec-2018 [#4]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 81.32%
YoY- 536.63%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 328,715 242,735 231,625 219,101 210,489 195,743 195,724 9.01%
PBT 31,200 24,218 21,748 21,103 958 18,397 18,133 9.45%
Tax -6,687 -5,642 -3,070 -3,400 1,674 -2,907 -1,934 22.94%
NP 24,513 18,576 18,678 17,703 2,632 15,490 16,199 7.14%
-
NP to SH 23,262 17,261 17,856 18,214 2,861 14,922 15,518 6.97%
-
Tax Rate 21.43% 23.30% 14.12% 16.11% -174.74% 15.80% 10.67% -
Total Cost 304,202 224,159 212,947 201,398 207,857 180,253 179,525 9.17%
-
Net Worth 727,386 641,080 498,934 496,044 442,425 391,836 389,265 10.97%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 8,613 5,656 14,346 10,902 10,200 6,441 9,468 -1.56%
Div Payout % 37.03% 32.77% 80.34% 59.86% 356.52% 43.17% 61.02% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 727,386 641,080 498,934 496,044 442,425 391,836 389,265 10.97%
NOSH 387,133 380,784 184,710 136,432 135,262 107,352 105,206 24.22%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.46% 7.65% 8.06% 8.08% 1.25% 7.91% 8.28% -
ROE 3.20% 2.69% 3.58% 3.67% 0.65% 3.81% 3.99% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 85.86 64.37 145.31 160.78 165.09 182.34 186.04 -12.08%
EPS 6.08 4.58 11.20 13.37 2.24 13.90 14.75 -13.71%
DPS 2.25 1.50 9.00 8.00 8.00 6.00 9.00 -20.61%
NAPS 1.90 1.70 3.13 3.64 3.47 3.65 3.70 -10.50%
Adjusted Per Share Value based on latest NOSH - 136,432
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 81.48 60.17 57.41 54.31 52.17 48.52 48.51 9.01%
EPS 5.77 4.28 4.43 4.51 0.71 3.70 3.85 6.96%
DPS 2.14 1.40 3.56 2.70 2.53 1.60 2.35 -1.54%
NAPS 1.803 1.5891 1.2367 1.2296 1.0967 0.9713 0.9649 10.97%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.80 2.53 3.37 2.20 4.23 4.23 3.15 -
P/RPS 3.26 3.93 2.32 1.37 2.56 2.32 1.69 11.56%
P/EPS 46.08 55.27 30.08 16.46 188.51 30.43 21.36 13.65%
EY 2.17 1.81 3.32 6.08 0.53 3.29 4.68 -12.01%
DY 0.80 0.59 2.67 3.64 1.89 1.42 2.86 -19.11%
P/NAPS 1.47 1.49 1.08 0.60 1.22 1.16 0.85 9.55%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 26/02/20 27/02/19 27/02/18 27/02/17 25/02/16 -
Price 2.40 2.27 4.11 2.38 3.62 4.76 2.98 -
P/RPS 2.80 3.53 2.83 1.48 2.19 2.61 1.60 9.76%
P/EPS 39.50 49.59 36.69 17.81 161.32 34.24 20.20 11.81%
EY 2.53 2.02 2.73 5.62 0.62 2.92 4.95 -10.57%
DY 0.94 0.66 2.19 3.36 2.21 1.26 3.02 -17.66%
P/NAPS 1.26 1.34 1.31 0.65 1.04 1.30 0.81 7.63%

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