[TGUAN] YoY TTM Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -0.58%
YoY- 36.18%
Quarter Report
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,386,325 1,214,983 960,581 935,072 861,615 832,151 746,850 10.85%
PBT 125,789 125,233 100,158 75,930 53,646 52,182 69,699 10.33%
Tax -23,593 -27,097 -19,645 -12,049 -8,343 -6,898 -9,489 16.38%
NP 102,196 98,136 80,513 63,881 45,303 45,284 60,210 9.21%
-
NP to SH 100,478 92,968 74,780 61,783 45,369 44,460 58,086 9.55%
-
Tax Rate 18.76% 21.64% 19.61% 15.87% 15.55% 13.22% 13.61% -
Total Cost 1,284,129 1,116,847 880,068 871,191 816,312 786,867 686,640 10.99%
-
Net Worth 811,637 727,386 641,080 498,934 496,044 442,425 391,836 12.89%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 23,151 21,021 14,969 14,346 10,902 10,200 12,753 10.44%
Div Payout % 23.04% 22.61% 20.02% 23.22% 24.03% 22.94% 21.96% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 811,637 727,386 641,080 498,934 496,044 442,425 391,836 12.89%
NOSH 393,277 387,133 380,784 184,710 136,432 135,262 107,352 24.14%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.37% 8.08% 8.38% 6.83% 5.26% 5.44% 8.06% -
ROE 12.38% 12.78% 11.66% 12.38% 9.15% 10.05% 14.82% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 358.69 317.36 254.72 586.61 632.26 652.67 695.70 -10.44%
EPS 26.00 24.28 19.83 38.76 33.29 34.87 54.11 -11.49%
DPS 6.00 5.50 3.97 9.00 8.00 8.00 11.88 -10.75%
NAPS 2.10 1.90 1.70 3.13 3.64 3.47 3.65 -8.79%
Adjusted Per Share Value based on latest NOSH - 184,710
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 343.20 300.78 237.80 231.49 213.30 206.01 184.89 10.85%
EPS 24.87 23.02 18.51 15.29 11.23 11.01 14.38 9.55%
DPS 5.73 5.20 3.71 3.55 2.70 2.53 3.16 10.42%
NAPS 2.0093 1.8007 1.5871 1.2352 1.228 1.0953 0.97 12.89%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.36 2.80 2.53 3.37 2.20 4.23 4.23 -
P/RPS 0.66 0.88 0.99 0.57 0.35 0.65 0.61 1.32%
P/EPS 9.08 11.53 12.76 8.69 6.61 12.13 7.82 2.51%
EY 11.02 8.67 7.84 11.50 15.13 8.24 12.79 -2.45%
DY 2.54 1.96 1.57 2.67 3.64 1.89 2.81 -1.66%
P/NAPS 1.12 1.47 1.49 1.08 0.60 1.22 1.16 -0.58%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 25/02/21 26/02/20 27/02/19 27/02/18 27/02/17 -
Price 2.30 2.40 2.27 4.11 2.38 3.62 4.76 -
P/RPS 0.64 0.76 0.89 0.70 0.38 0.55 0.68 -1.00%
P/EPS 8.85 9.88 11.45 10.60 7.15 10.38 8.80 0.09%
EY 11.30 10.12 8.74 9.43 13.99 9.63 11.37 -0.10%
DY 2.61 2.29 1.75 2.19 3.36 2.21 2.50 0.71%
P/NAPS 1.10 1.26 1.34 1.31 0.65 1.04 1.30 -2.74%

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