[TGL] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 30,659 20,366 54,084 29,549 37,429 8,588 34,155 -6.93% QoQ % 50.54% -62.34% 83.03% -21.05% 335.83% -74.86% - Horiz. % 89.76% 59.63% 158.35% 86.51% 109.59% 25.14% 100.00%
PBT 3,906 2,701 12,577 4,054 4,849 309 1,650 77.34% QoQ % 44.61% -78.52% 210.24% -16.40% 1,469.26% -81.27% - Horiz. % 236.73% 163.70% 762.24% 245.70% 293.88% 18.73% 100.00%
Tax -1,082 -1,005 -2,544 -758 -1,379 -132 -460 76.59% QoQ % -7.66% 60.50% -235.62% 45.03% -944.70% 71.30% - Horiz. % 235.22% 218.48% 553.04% 164.78% 299.78% 28.70% 100.00%
NP 2,824 1,696 10,033 3,296 3,470 177 1,190 77.63% QoQ % 66.51% -83.10% 204.40% -5.01% 1,860.45% -85.13% - Horiz. % 237.31% 142.52% 843.11% 276.97% 291.60% 14.87% 100.00%
NP to SH 2,824 1,692 9,021 3,280 3,456 178 1,187 77.93% QoQ % 66.90% -81.24% 175.03% -5.09% 1,841.57% -85.00% - Horiz. % 237.91% 142.54% 759.98% 276.33% 291.15% 15.00% 100.00%
Tax Rate 27.70 % 37.21 % 20.23 % 18.70 % 28.44 % 42.72 % 27.88 % -0.43% QoQ % -25.56% 83.93% 8.18% -34.25% -33.43% 53.23% - Horiz. % 99.35% 133.46% 72.56% 67.07% 102.01% 153.23% 100.00%
Total Cost 27,835 18,670 44,051 26,253 33,959 8,411 32,965 -10.64% QoQ % 49.09% -57.62% 67.79% -22.69% 303.75% -74.49% - Horiz. % 84.44% 56.64% 133.63% 79.64% 103.02% 25.51% 100.00%
Net Worth 107,142 110,196 107,325 99 95,336 93,706 93,706 9.32% QoQ % -2.77% 2.68% 108,162.15% -99.90% 1.74% 0.00% - Horiz. % 114.34% 117.60% 114.53% 0.11% 101.74% 100.00% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 6,554 - - - 1,222 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 536.24% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 72.66 % - % - % - % 102.97 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 70.56% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 107,142 110,196 107,325 99 95,336 93,706 93,706 9.32% QoQ % -2.77% 2.68% 108,162.15% -99.90% 1.74% 0.00% - Horiz. % 114.34% 117.60% 114.53% 0.11% 101.74% 100.00% 100.00%
NOSH 83,056 82,236 81,928 81 81,484 81,484 40,742 60.57% QoQ % 1.00% 0.38% 99,897.56% -99.90% 0.00% 100.00% - Horiz. % 203.86% 201.85% 201.09% 0.20% 200.00% 200.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.21 % 8.33 % 18.55 % 11.15 % 9.27 % 2.06 % 3.48 % 90.99% QoQ % 10.56% -55.09% 66.37% 20.28% 350.00% -40.80% - Horiz. % 264.66% 239.37% 533.05% 320.40% 266.38% 59.20% 100.00%
ROE 2.64 % 1.54 % 8.41 % 3,308.62 % 3.63 % 0.19 % 1.27 % 62.66% QoQ % 71.43% -81.69% -99.75% 91,046.55% 1,810.53% -85.04% - Horiz. % 207.87% 121.26% 662.20% 260,521.27% 285.83% 14.96% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 36.91 24.77 66.01 36,066.15 45.93 10.54 83.83 -42.04% QoQ % 49.01% -62.48% -99.82% 78,424.16% 335.77% -87.43% - Horiz. % 44.03% 29.55% 78.74% 43,022.96% 54.79% 12.57% 100.00%
EPS 3.40 2.06 11.01 4.00 4.24 0.22 2.91 10.90% QoQ % 65.05% -81.29% 175.25% -5.66% 1,827.27% -92.44% - Horiz. % 116.84% 70.79% 378.35% 137.46% 145.70% 7.56% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 266.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2900 1.3400 1.3100 1.2100 1.1700 1.1500 2.3000 -31.92% QoQ % -3.73% 2.29% 8.26% 3.42% 1.74% -50.00% - Horiz. % 56.09% 58.26% 56.96% 52.61% 50.87% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 84,866 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 36.13 24.00 63.73 34.82 44.10 10.12 40.25 -6.93% QoQ % 50.54% -62.34% 83.03% -21.04% 335.77% -74.86% - Horiz. % 89.76% 59.63% 158.34% 86.51% 109.57% 25.14% 100.00%
EPS 3.33 1.99 10.63 3.86 4.07 0.21 1.40 77.91% QoQ % 67.34% -81.28% 175.39% -5.16% 1,838.10% -85.00% - Horiz. % 237.86% 142.14% 759.29% 275.71% 290.71% 15.00% 100.00%
DPS 0.00 0.00 7.72 0.00 0.00 0.00 1.44 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 536.11% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2625 1.2985 1.2646 0.0012 1.1234 1.1042 1.1042 9.32% QoQ % -2.77% 2.68% 105,283.34% -99.89% 1.74% 0.00% - Horiz. % 114.34% 117.60% 114.53% 0.11% 101.74% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.1000 1.0900 1.0700 1.0700 1.0200 1.1200 2.0600 -
P/RPS 2.98 4.40 1.62 0.00 2.22 10.63 2.46 13.60% QoQ % -32.27% 171.60% 0.00% 0.00% -79.12% 332.11% - Horiz. % 121.14% 178.86% 65.85% 0.00% 90.24% 432.11% 100.00%
P/EPS 32.35 52.98 9.72 0.03 24.05 512.71 70.71 -40.54% QoQ % -38.94% 445.06% 32,300.00% -99.88% -95.31% 625.09% - Horiz. % 45.75% 74.93% 13.75% 0.04% 34.01% 725.09% 100.00%
EY 3.09 1.89 10.29 3,741.51 4.16 0.20 1.41 68.48% QoQ % 63.49% -81.63% -99.72% 89,840.15% 1,980.00% -85.82% - Horiz. % 219.15% 134.04% 729.79% 265,355.31% 295.04% 14.18% 100.00%
DY 0.00 0.00 7.48 0.00 0.00 0.00 1.46 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 512.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.85 0.81 0.82 0.88 0.87 0.97 0.90 -3.73% QoQ % 4.94% -1.22% -6.82% 1.15% -10.31% 7.78% - Horiz. % 94.44% 90.00% 91.11% 97.78% 96.67% 107.78% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 - 25/02/22 29/11/21 23/09/21 -
Price 1.1500 1.2700 1.0500 1.1300 1.0300 1.1000 1.1000 -
P/RPS 3.12 5.13 1.59 0.00 2.24 10.44 1.31 78.06% QoQ % -39.18% 222.64% 0.00% 0.00% -78.54% 696.95% - Horiz. % 238.17% 391.60% 121.37% 0.00% 170.99% 796.95% 100.00%
P/EPS 33.82 61.73 9.54 0.03 24.28 503.55 37.76 -7.06% QoQ % -45.21% 547.06% 31,700.00% -99.88% -95.18% 1,233.55% - Horiz. % 89.57% 163.48% 25.26% 0.08% 64.30% 1,333.55% 100.00%
EY 2.96 1.62 10.49 3,542.85 4.12 0.20 2.65 7.63% QoQ % 82.72% -84.56% -99.70% 85,891.50% 1,960.00% -92.45% - Horiz. % 111.70% 61.13% 395.85% 133,692.45% 155.47% 7.55% 100.00%
DY 0.00 0.00 7.62 0.00 0.00 0.00 2.73 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 279.12% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.89 0.95 0.80 0.93 0.88 0.96 0.48 50.76% QoQ % -6.32% 18.75% -13.98% 5.68% -8.33% 100.00% - Horiz. % 185.42% 197.92% 166.67% 193.75% 183.33% 200.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KLSE REPORT 31.03.pdf 
