[TGUAN] YoY Quarter Result on 31-Dec-2022 [#4]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -28.86%
YoY- -17.06%
View:
Show?
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 318,447 317,527 328,715 242,735 231,625 219,101 210,489 7.14%
PBT 13,777 22,566 31,200 24,218 21,748 21,103 958 55.91%
Tax -4,788 -2,596 -6,687 -5,642 -3,070 -3,400 1,674 -
NP 8,989 19,970 24,513 18,576 18,678 17,703 2,632 22.70%
-
NP to SH 7,960 19,294 23,262 17,261 17,856 18,214 2,861 18.58%
-
Tax Rate 34.75% 11.50% 21.43% 23.30% 14.12% 16.11% -174.74% -
Total Cost 309,458 297,557 304,202 224,159 212,947 201,398 207,857 6.85%
-
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 11,778 8,696 8,613 5,656 14,346 10,902 10,200 2.42%
Div Payout % 147.98% 45.07% 37.03% 32.77% 80.34% 59.86% 356.52% -
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 2.82% 6.29% 7.46% 7.65% 8.06% 8.08% 1.25% -
ROE 0.87% 2.38% 3.20% 2.69% 3.58% 3.67% 0.65% -
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 81.11 82.16 85.86 64.37 145.31 160.78 165.09 -11.16%
EPS 2.03 4.99 6.08 4.58 11.20 13.37 2.24 -1.62%
DPS 3.00 2.25 2.25 1.50 9.00 8.00 8.00 -15.07%
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 - 393,277
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 78.93 78.71 81.48 60.17 57.41 54.31 52.17 7.14%
EPS 1.97 4.78 5.77 4.28 4.43 4.51 0.71 18.53%
DPS 2.92 2.16 2.14 1.40 3.56 2.70 2.53 2.41%
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 2.32 2.87 3.26 3.93 2.32 1.37 2.56 -1.62%
P/EPS 92.73 47.28 46.08 55.27 30.08 16.46 188.51 -11.14%
EY 1.08 2.12 2.17 1.81 3.32 6.08 0.53 12.59%
DY 1.60 0.95 0.80 0.59 2.67 3.64 1.89 -2.73%
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 2.34 2.80 2.80 3.53 2.83 1.48 2.19 1.10%
P/EPS 93.72 46.07 39.50 49.59 36.69 17.81 161.32 -8.64%
EY 1.07 2.17 2.53 2.02 2.73 5.62 0.62 9.51%
DY 1.58 0.98 0.94 0.66 2.19 3.36 2.21 -5.43%
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