[TGUAN] YoY Quarter Result on 31-Mar-2023 [#1]

Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 1.33%
YoY- -20.51%
Quarter Report
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 344,652 313,601 333,002 282,139 244,021 217,189 215,209 8.15%
PBT 31,230 24,566 31,310 28,626 22,584 15,423 9,726 21.44%
Tax -6,614 -4,437 -6,378 -5,580 -3,648 -2,553 -1,096 34.89%
NP 24,616 20,129 24,932 23,046 18,936 12,870 8,630 19.06%
-
NP to SH 23,912 19,551 24,596 21,766 17,461 12,816 8,495 18.80%
-
Tax Rate 21.18% 18.06% 20.37% 19.49% 16.15% 16.55% 11.27% -
Total Cost 320,036 293,472 308,070 259,093 225,085 204,319 206,579 7.56%
-
Net Worth 941,533 833,279 762,050 666,863 600,253 508,974 476,703 12.00%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 4,890 4,810 3,810 3,716 - - -
Div Payout % - 25.01% 19.56% 17.51% 21.29% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 941,533 833,279 762,050 666,863 600,253 508,974 476,703 12.00%
NOSH 402,473 394,185 387,775 381,095 185,995 136,919 136,292 19.75%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.14% 6.42% 7.49% 8.17% 7.76% 5.93% 4.01% -
ROE 2.54% 2.35% 3.23% 3.26% 2.91% 2.52% 1.78% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 86.39 80.16 86.52 74.04 131.31 158.74 158.01 -9.56%
EPS 5.99 5.00 6.39 5.71 9.40 9.37 6.24 -0.67%
DPS 0.00 1.25 1.25 1.00 2.00 0.00 0.00 -
NAPS 2.36 2.13 1.98 1.75 3.23 3.72 3.50 -6.35%
Adjusted Per Share Value based on latest NOSH - 394,185
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 85.32 77.64 82.44 69.85 60.41 53.77 53.28 8.15%
EPS 5.92 4.84 6.09 5.39 4.32 3.17 2.10 18.83%
DPS 0.00 1.21 1.19 0.94 0.92 0.00 0.00 -
NAPS 2.3309 2.0629 1.8865 1.6509 1.486 1.26 1.1801 12.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.88 2.30 2.32 2.22 2.95 2.53 2.71 -
P/RPS 2.18 2.87 2.68 3.00 2.25 1.59 1.72 4.02%
P/EPS 31.37 46.02 36.30 38.87 31.40 27.01 43.45 -5.27%
EY 3.19 2.17 2.75 2.57 3.19 3.70 2.30 5.59%
DY 0.00 0.54 0.54 0.45 0.68 0.00 0.00 -
P/NAPS 0.80 1.08 1.17 1.27 0.91 0.68 0.77 0.63%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 22/05/23 26/05/22 27/05/21 18/05/20 29/05/19 24/05/18 -
Price 2.05 2.22 2.33 2.80 3.58 2.50 2.60 -
P/RPS 2.37 2.77 2.69 3.78 2.73 1.57 1.65 6.21%
P/EPS 34.20 44.42 36.46 49.02 38.10 26.69 41.69 -3.24%
EY 2.92 2.25 2.74 2.04 2.62 3.75 2.40 3.31%
DY 0.00 0.56 0.54 0.36 0.56 0.00 0.00 -
P/NAPS 0.87 1.04 1.18 1.60 1.11 0.67 0.74 2.73%

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