[TGUAN] YoY TTM Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -21.34%
YoY- -23.46%
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 960,581 935,072 861,615 832,151 746,850 712,090 732,590 4.61%
PBT 100,158 75,930 53,646 52,182 69,699 43,172 18,823 32.09%
Tax -19,645 -12,049 -8,343 -6,898 -9,489 -3,493 -422 89.55%
NP 80,513 63,881 45,303 45,284 60,210 39,679 18,401 27.86%
-
NP to SH 74,780 61,783 45,369 44,460 58,086 38,504 17,485 27.37%
-
Tax Rate 19.61% 15.87% 15.55% 13.22% 13.61% 8.09% 2.24% -
Total Cost 880,068 871,191 816,312 786,867 686,640 672,411 714,189 3.53%
-
Net Worth 641,080 498,934 496,044 442,425 391,836 389,265 342,070 11.02%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 14,969 14,346 10,902 10,200 12,753 9,468 7,365 12.53%
Div Payout % 20.02% 23.22% 24.03% 22.94% 21.96% 24.59% 42.12% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 641,080 498,934 496,044 442,425 391,836 389,265 342,070 11.02%
NOSH 380,784 184,710 136,432 135,262 107,352 105,206 105,252 23.87%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.38% 6.83% 5.26% 5.44% 8.06% 5.57% 2.51% -
ROE 11.66% 12.38% 9.15% 10.05% 14.82% 9.89% 5.11% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 254.72 586.61 632.26 652.67 695.70 676.85 696.03 -15.41%
EPS 19.83 38.76 33.29 34.87 54.11 36.60 16.61 2.99%
DPS 3.97 9.00 8.00 8.00 11.88 9.00 7.00 -9.01%
NAPS 1.70 3.13 3.64 3.47 3.65 3.70 3.25 -10.22%
Adjusted Per Share Value based on latest NOSH - 135,262
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 237.80 231.49 213.30 206.01 184.89 176.28 181.36 4.61%
EPS 18.51 15.29 11.23 11.01 14.38 9.53 4.33 27.36%
DPS 3.71 3.55 2.70 2.53 3.16 2.34 1.82 12.59%
NAPS 1.5871 1.2352 1.228 1.0953 0.97 0.9637 0.8468 11.02%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.53 3.37 2.20 4.23 4.23 3.15 1.87 -
P/RPS 0.99 0.57 0.35 0.65 0.61 0.47 0.27 24.15%
P/EPS 12.76 8.69 6.61 12.13 7.82 8.61 11.26 2.10%
EY 7.84 11.50 15.13 8.24 12.79 11.62 8.88 -2.05%
DY 1.57 2.67 3.64 1.89 2.81 2.86 3.74 -13.45%
P/NAPS 1.49 1.08 0.60 1.22 1.16 0.85 0.58 17.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 27/02/19 27/02/18 27/02/17 25/02/16 27/02/15 -
Price 2.27 4.11 2.38 3.62 4.76 2.98 2.22 -
P/RPS 0.89 0.70 0.38 0.55 0.68 0.44 0.32 18.56%
P/EPS 11.45 10.60 7.15 10.38 8.80 8.14 13.36 -2.53%
EY 8.74 9.43 13.99 9.63 11.37 12.28 7.48 2.62%
DY 1.75 2.19 3.36 2.21 2.50 3.02 3.15 -9.32%
P/NAPS 1.34 1.31 0.65 1.04 1.30 0.81 0.68 11.95%

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