[TIENWAH] QoQ Annualized Quarter Result on 30-Jun-2024 [#2]

Announcement Date
12-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 301.87%
YoY- 6.71%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 287,922 253,684 270,384 268,541 258,056 248,936 243,960 11.69%
PBT 12,268 2,168 12,718 10,596 9,466 9,424 -14,030 -
Tax -2,996 -556 -2,930 -3,328 -3,212 -2,508 -1,944 33.45%
NP 9,272 1,612 9,788 7,268 6,254 6,916 -15,974 -
-
NP to SH 4,292 1,068 8,582 5,949 4,022 4,112 -15,210 -
-
Tax Rate 24.42% 25.65% 23.04% 31.41% 33.93% 26.61% - -
Total Cost 278,650 252,072 260,596 261,273 251,802 242,020 259,934 4.74%
-
Net Worth 285,142 283,695 277,905 282,247 283,695 270,668 267,773 4.28%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 8,105 - 8,105 5,403 8,105 - 8,105 0.00%
Div Payout % 188.85% - 94.45% 90.83% 201.53% - 0.00% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 285,142 283,695 277,905 282,247 283,695 270,668 267,773 4.28%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.22% 0.64% 3.62% 2.71% 2.42% 2.78% -6.55% -
ROE 1.51% 0.38% 3.09% 2.11% 1.42% 1.52% -5.68% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 198.92 175.27 186.80 185.53 178.29 171.99 168.55 11.68%
EPS 2.96 0.72 5.93 4.11 2.78 2.84 -10.51 -
DPS 5.60 0.00 5.60 3.73 5.60 0.00 5.60 0.00%
NAPS 1.97 1.96 1.92 1.95 1.96 1.87 1.85 4.28%
Adjusted Per Share Value based on latest NOSH - 144,742
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 198.92 175.27 186.80 185.53 178.29 171.99 168.55 11.68%
EPS 2.96 0.72 5.93 4.11 2.78 2.84 -10.51 -
DPS 5.60 0.00 5.60 3.73 5.60 0.00 5.60 0.00%
NAPS 1.97 1.96 1.92 1.95 1.96 1.87 1.85 4.28%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.865 0.89 0.845 0.84 0.835 0.865 0.89 -
P/RPS 0.43 0.51 0.45 0.45 0.47 0.50 0.53 -13.02%
P/EPS 29.17 120.62 14.25 20.44 30.05 30.45 -8.47 -
EY 3.43 0.83 7.02 4.89 3.33 3.28 -11.81 -
DY 6.47 0.00 6.63 4.44 6.71 0.00 6.29 1.90%
P/NAPS 0.44 0.45 0.44 0.43 0.43 0.46 0.48 -5.64%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 12/08/24 24/05/24 29/02/24 16/11/23 10/08/23 24/05/23 28/02/23 -
Price 0.81 0.90 0.865 0.87 0.82 0.85 0.88 -
P/RPS 0.41 0.51 0.46 0.47 0.46 0.49 0.52 -14.66%
P/EPS 27.32 121.97 14.59 21.17 29.51 29.92 -8.37 -
EY 3.66 0.82 6.85 4.72 3.39 3.34 -11.94 -
DY 6.91 0.00 6.47 4.29 6.83 0.00 6.36 5.69%
P/NAPS 0.41 0.46 0.45 0.45 0.42 0.45 0.48 -9.98%

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