[TGL] QoQ TTM Result on 31-Dec-2023 [#2]

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	133,302	133,251	142,272	126,936	126,876	126,599	139,970	-3.19%
YoY %	0.04%	-6.34%	12.08%	0.05%	0.22%	-9.55%	-	-
Horiz. %	95.24%	95.20%	101.64%	90.69%	90.65%	90.45%	100.00%	-
PBT	11,337	13,594	15,262	14,726	15,336	14,981	23,761	-38.85%
YoY %	-16.60%	-10.93%	3.64%	-3.98%	2.37%	-36.95%	-	-
Horiz. %	47.71%	57.21%	64.23%	61.98%	64.54%	63.05%	100.00%	-
Tax	-2,202	-2,826	-3,556	-3,177	-3,367	-3,592	-5,656	-46.59%
YoY %	22.08%	20.53%	-11.93%	5.64%	6.26%	36.49%	-	-
Horiz. %	38.93%	49.96%	62.87%	56.17%	59.53%	63.51%	100.00%	-
NP	9,135	10,768	11,706	11,549	11,969	11,389	18,105	-36.54%
YoY %	-15.17%	-8.01%	1.36%	-3.51%	5.09%	-37.09%	-	-
Horiz. %	50.46%	59.48%	64.66%	63.79%	66.11%	62.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,135	10,768	11,710	11,552	11,972	11,388	17,088	-34.05%
YoY %	-15.17%	-8.04%	1.37%	-3.51%	5.13%	-33.36%	-	-
Horiz. %	53.46%	63.01%	68.53%	67.60%	70.06%	66.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.42%	20.79%	23.30%	21.57%	21.95%	23.98%	23.80%	-
YoY %	-6.59%	-10.77%	8.02%	-1.73%	-8.47%	0.76%	-	-
Horiz. %	81.60%	87.35%	97.90%	90.63%	92.23%	100.76%	100.00%	-
Total Cost	124,167	122,483	130,566	115,387	114,907	115,210	121,865	1.25%
YoY %	1.37%	-6.19%	13.15%	0.42%	-0.26%	-5.46%	-	-
Horiz. %	101.89%	100.51%	107.14%	94.68%	94.29%	94.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,139	120,510	117,588	111,887	116,897	114,210	110,800	5.52%
YoY %	-0.31%	2.48%	5.10%	-4.29%	2.35%	3.08%	-	-
Horiz. %	108.43%	108.76%	106.13%	100.98%	105.50%	103.08%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	6,789	6,789	6,669	6,669	6,669	6,669	6,554	2.36%
YoY %	0.00%	1.80%	0.00%	0.00%	0.00%	1.75%	-	-
Horiz. %	103.59%	103.59%	101.75%	101.75%	101.75%	101.75%	100.00%	-
Div Payout %	74.32%	63.05%	56.95%	57.73%	55.71%	58.56%	38.36%	-
YoY %	17.87%	10.71%	-1.35%	3.63%	-4.87%	52.66%	-	-
Horiz. %	193.74%	164.36%	148.46%	150.50%	145.23%	152.66%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	120,139	120,510	117,588	111,887	116,897	114,210	110,800	5.52%
YoY %	-0.31%	2.48%	5.10%	-4.29%	2.35%	3.08%	-	-
Horiz. %	108.43%	108.76%	106.13%	100.98%	105.50%	103.08%	100.00%	-
NOSH	84,605	84,866	84,866	83,498	83,498	84,866	83,498	0.87%
YoY %	-0.31%	0.00%	1.64%	0.00%	-1.61%	1.64%	-	-
Horiz. %	101.33%	101.64%	101.64%	100.00%	100.00%	101.64%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	6.85%	8.08%	8.23%	9.10%	9.43%	9.00%	12.93%	-
YoY %	-15.22%	-1.82%	-9.56%	-3.50%	4.78%	-30.39%	-	-
Horiz. %	52.98%	62.49%	63.65%	70.38%	72.93%	69.61%	100.00%	-
ROE	7.60%	8.94%	9.96%	10.32%	10.24%	9.97%	15.42%	-
YoY %	-14.99%	-10.24%	-3.49%	0.78%	2.71%	-35.34%	-	-
Horiz. %	49.29%	57.98%	64.59%	66.93%	66.41%	64.66%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	157.56	157.01	168.18	152.02	151.95	151.86	168.01	-4.17%
YoY %	0.35%	-6.64%	10.63%	0.05%	0.06%	-9.61%	-	-
Horiz. %	93.78%	93.45%	100.10%	90.48%	90.44%	90.39%	100.00%	-
EPS	10.80	12.69	13.84	13.83	14.34	13.66	20.51	-34.71%
YoY %	-14.89%	-8.31%	0.07%	-3.56%	4.98%	-33.40%	-	-
Horiz. %	52.66%	61.87%	67.48%	67.43%	69.92%	66.60%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	8.00	8.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.42	1.42	1.39	1.34	1.40	1.37	1.33	4.44%
YoY %	0.00%	2.16%	3.73%	-4.29%	2.19%	3.01%	-	-
Horiz. %	106.77%	106.77%	104.51%	100.75%	105.26%	103.01%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 83,498
RPS	157.56	157.50	168.16	150.03	149.96	149.63	165.44	-3.19%
YoY %	0.04%	-6.34%	12.08%	0.05%	0.22%	-9.56%	-	-
Horiz. %	95.24%	95.20%	101.64%	90.69%	90.64%	90.44%	100.00%	-
EPS	10.80	12.73	13.84	13.65	14.15	13.46	20.20	-34.05%
YoY %	-15.16%	-8.02%	1.39%	-3.53%	5.13%	-33.37%	-	-
Horiz. %	53.47%	63.02%	68.51%	67.57%	70.05%	66.63%	100.00%	-
DPS	8.00	8.02	7.88	7.88	7.88	7.88	7.75	2.13%
YoY %	-0.25%	1.78%	0.00%	0.00%	0.00%	1.68%	-	-
Horiz. %	103.23%	103.48%	101.68%	101.68%	101.68%	101.68%	100.00%	-
NAPS	1.42	1.4244	1.3898	1.3225	1.3817	1.3499	1.3096	5.52%
YoY %	-0.31%	2.49%	5.09%	-4.28%	2.36%	3.08%	-	-
Horiz. %	108.43%	108.77%	106.12%	100.99%	105.51%	103.08%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	1.19	1.16	1.13	1.19	1.24	1.11	1.10	-
P/RPS	0.76	0.74	0.67	0.78	0.82	0.73	0.65	10.95%
YoY %	2.70%	10.45%	-14.10%	-4.88%	12.33%	12.31%	-	-
Horiz. %	116.92%	113.85%	103.08%	120.00%	126.15%	112.31%	100.00%	-
P/EPS	11.02	9.14	8.16	8.60	8.65	8.13	5.36	61.47%
YoY %	20.57%	12.01%	-5.12%	-0.58%	6.40%	51.68%	-	-
Horiz. %	205.60%	170.52%	152.24%	160.45%	161.38%	151.68%	100.00%	-
EY	9.07	10.94	12.25	11.63	11.56	12.31	18.65	-38.07%
YoY %	-17.09%	-10.69%	5.33%	0.61%	-6.09%	-33.99%	-	-
Horiz. %	48.63%	58.66%	65.68%	62.36%	61.98%	66.01%	100.00%	-
DY	6.72	6.90	7.08	6.72	6.45	7.21	7.27	-5.09%
YoY %	-2.61%	-2.54%	5.36%	4.19%	-10.54%	-0.83%	-	-
Horiz. %	92.43%	94.91%	97.39%	92.43%	88.72%	99.17%	100.00%	-
P/NAPS	0.84	0.82	0.81	0.89	0.89	0.81	0.83	0.79%
YoY %	2.44%	1.23%	-8.99%	0.00%	9.88%	-2.41%	-	-
Horiz. %	101.20%	98.80%	97.59%	107.23%	107.23%	97.59%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	27/11/24	29/08/24	29/05/24	28/02/24	24/11/23	23/08/24	29/05/23	-
Price	1.29	1.17	1.14	1.25	1.42	1.16	1.10	-
P/RPS	0.82	0.75	0.68	0.82	0.93	0.76	0.65	16.70%
YoY %	9.33%	10.29%	-17.07%	-11.83%	22.37%	16.92%	-	-
Horiz. %	126.15%	115.38%	104.62%	126.15%	143.08%	116.92%	100.00%	-
P/EPS	11.95	9.22	8.24	9.04	9.90	8.49	5.36	70.41%
YoY %	29.61%	11.89%	-8.85%	-8.69%	16.61%	58.40%	-	-
Horiz. %	222.95%	172.01%	153.73%	168.66%	184.70%	158.40%	100.00%	-
EY	8.37	10.84	12.14	11.07	10.10	11.78	18.65	-41.29%
YoY %	-22.79%	-10.71%	9.67%	9.60%	-14.26%	-36.84%	-	-
Horiz. %	44.88%	58.12%	65.09%	59.36%	54.16%	63.16%	100.00%	-
DY	6.20	6.84	7.02	6.40	5.63	6.90	7.27	-10.04%
YoY %	-9.36%	-2.56%	9.69%	13.68%	-18.41%	-5.09%	-	-
Horiz. %	85.28%	94.09%	96.56%	88.03%	77.44%	94.91%	100.00%	-
P/NAPS	0.91	0.82	0.82	0.93	1.01	0.85	0.83	6.30%
YoY %	10.98%	0.00%	-11.83%	-7.92%	18.82%	2.41%	-	-
Horiz. %	109.64%	98.80%	98.80%	112.05%	121.69%	102.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos