[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Announcement Date
24-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -96.89%
YoY- -74.03%
Quarter Report
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 143,961 63,421 270,384 201,406 129,028 62,234 243,960 -29.66%
PBT 6,134 542 12,718 7,947 4,733 2,356 -14,030 -
Tax -1,498 -139 -2,930 -2,496 -1,606 -627 -1,944 -15.96%
NP 4,636 403 9,788 5,451 3,127 1,729 -15,974 -
-
NP to SH 2,146 267 8,582 4,462 2,011 1,028 -15,210 -
-
Tax Rate 24.42% 25.65% 23.04% 31.41% 33.93% 26.61% - -
Total Cost 139,325 63,018 260,596 195,955 125,901 60,505 259,934 -34.04%
-
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 4,052 - 8,105 4,052 4,052 - 8,105 -37.03%
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 0.75% 0.09% 3.09% 1.58% 0.71% 0.38% -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 99.46 43.82 186.80 139.15 89.14 43.00 168.55 -29.67%
EPS 1.48 0.18 5.93 3.08 1.39 0.71 -10.51 -
DPS 2.80 0.00 5.60 2.80 2.80 0.00 5.60 -37.03%
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 99.46 43.82 186.80 139.15 89.14 43.00 168.55 -29.67%
EPS 1.48 0.18 5.93 3.08 1.39 0.71 -10.51 -
DPS 2.80 0.00 5.60 2.80 2.80 0.00 5.60 -37.03%
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 0.87 2.03 0.45 0.60 0.94 2.01 0.53 39.19%
P/EPS 58.34 482.47 14.25 27.25 60.10 121.79 -8.47 -
EY 1.71 0.21 7.02 3.67 1.66 0.82 -11.81 -
DY 3.24 0.00 6.63 3.33 3.35 0.00 6.29 -35.76%
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 0.81 2.05 0.46 0.63 0.92 1.98 0.52 34.41%
P/EPS 54.63 487.90 14.59 28.22 59.02 119.68 -8.37 -
EY 1.83 0.20 6.85 3.54 1.69 0.84 -11.94 -
DY 3.46 0.00 6.47 3.22 3.41 0.00 6.36 -33.38%
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