[TGUAN] YoY TTM Result on 31-Mar-2019 [#1]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 9.52%
YoY- 24.62%
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,265,846 998,699 961,904 863,595 848,172 766,368 730,972 9.57%
PBT 127,917 106,200 83,091 59,343 45,210 70,682 55,119 15.05%
Tax -27,895 -21,577 -13,144 -9,800 -4,723 -10,771 -6,055 28.97%
NP 100,022 84,623 69,947 49,543 40,487 59,911 49,064 12.59%
-
NP to SH 95,798 79,085 66,428 49,690 39,872 58,103 46,941 12.61%
-
Tax Rate 21.81% 20.32% 15.82% 16.51% 10.45% 15.24% 10.99% -
Total Cost 1,165,824 914,076 891,957 814,052 807,685 706,457 681,908 9.34%
-
Net Worth 762,050 666,863 600,253 508,974 476,703 442,495 394,504 11.59%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 22,021 15,063 18,063 10,902 10,200 12,753 9,468 15.09%
Div Payout % 22.99% 19.05% 27.19% 21.94% 25.58% 21.95% 20.17% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 762,050 666,863 600,253 508,974 476,703 442,495 394,504 11.59%
NOSH 387,775 381,095 185,995 136,919 136,292 119,917 105,201 24.27%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 7.90% 8.47% 7.27% 5.74% 4.77% 7.82% 6.71% -
ROE 12.57% 11.86% 11.07% 9.76% 8.36% 13.13% 11.90% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 328.90 262.08 517.61 631.19 622.74 639.08 694.83 -11.71%
EPS 24.89 20.75 35.75 36.32 29.27 48.45 44.62 -9.26%
DPS 5.75 3.95 9.72 8.00 7.49 10.64 9.00 -7.19%
NAPS 1.98 1.75 3.23 3.72 3.50 3.69 3.75 -10.09%
Adjusted Per Share Value based on latest NOSH - 136,919
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 312.98 246.93 237.83 213.53 209.71 189.49 180.73 9.57%
EPS 23.69 19.55 16.42 12.29 9.86 14.37 11.61 12.61%
DPS 5.44 3.72 4.47 2.70 2.52 3.15 2.34 15.08%
NAPS 1.8842 1.6488 1.4841 1.2585 1.1787 1.0941 0.9754 11.59%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.32 2.22 2.95 2.53 2.71 4.57 3.19 -
P/RPS 0.71 0.85 0.57 0.40 0.44 0.72 0.46 7.49%
P/EPS 9.32 10.70 8.25 6.97 9.26 9.43 7.15 4.51%
EY 10.73 9.35 12.12 14.35 10.80 10.60 13.99 -4.32%
DY 2.48 1.78 3.29 3.16 2.76 2.33 2.82 -2.11%
P/NAPS 1.17 1.27 0.91 0.68 0.77 1.24 0.85 5.46%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 18/05/20 29/05/19 24/05/18 30/05/17 26/05/16 -
Price 2.33 2.80 3.58 2.50 2.60 4.38 3.16 -
P/RPS 0.71 1.07 0.69 0.40 0.42 0.69 0.45 7.89%
P/EPS 9.36 13.49 10.02 6.88 8.88 9.04 7.08 4.76%
EY 10.68 7.41 9.98 14.53 11.26 11.06 14.12 -4.54%
DY 2.47 1.41 2.72 3.20 2.88 2.43 2.85 -2.35%
P/NAPS 1.18 1.60 1.11 0.67 0.74 1.19 0.84 5.82%

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