[TIENWAH] QoQ TTM Result on 30-Jun-2022 [#2]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

12-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- -90.37%

YoY- -88.66%

Quarter Report

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
TTM Result
Revenue	241,408	243,960	248,648	248,307	252,648	253,774	249,439	-2.16%
YoY %	-1.05%	-1.89%	0.14%	-1.72%	-0.44%	1.74%	-	-
Horiz. %	96.78%	97.80%	99.68%	99.55%	101.29%	101.74%	100.00%	-
PBT	-13,536	-14,030	-1,760	1,993	6,920	8,968	8,160	-
YoY %	3.52%	-697.16%	-188.31%	-71.20%	-22.84%	9.90%	-	-
Horiz. %	-165.88%	-171.94%	-21.57%	24.42%	84.80%	109.90%	100.00%	-
Tax	-2,192	-1,944	-3,229	-3,478	-3,942	-4,022	-1,426	33.22%
YoY %	-12.76%	39.80%	7.16%	11.77%	1.99%	-182.05%	-	-
Horiz. %	153.72%	136.33%	226.44%	243.90%	276.44%	282.05%	100.00%	-
NP	-15,728	-15,974	-4,989	-1,485	2,978	4,946	6,734	-
YoY %	1.54%	-220.18%	-235.96%	-149.87%	-39.79%	-26.55%	-	-
Horiz. %	-233.56%	-237.21%	-74.09%	-22.05%	44.22%	73.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,675	-15,210	-3,167	423	4,394	6,260	6,484	-
YoY %	-3.06%	-380.27%	-848.70%	-90.37%	-29.81%	-3.45%	-	-
Horiz. %	-241.75%	-234.58%	-48.84%	6.52%	67.77%	96.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	174.51%	56.97%	44.85%	17.48%	-
YoY %	-	-	-	206.32%	27.02%	156.58%	-	-
Horiz. %	-	-	-	998.34%	325.92%	256.58%	100.00%	-
Total Cost	257,136	259,934	253,637	249,792	249,670	248,828	242,705	3.92%
YoY %	-1.08%	2.48%	1.54%	0.05%	0.34%	2.52%	-	-
Horiz. %	105.95%	107.10%	104.50%	102.92%	102.87%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,668	267,773	299,616	293,827	285,142	282,247	289,485	-4.38%
YoY %	1.08%	-10.63%	1.97%	3.05%	1.03%	-2.50%	-	-
Horiz. %	93.50%	92.50%	103.50%	101.50%	98.50%	97.50%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	8,105	8,105	8,105	8,105	8,105	8,105	12,013	-23.09%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-32.53%	-	-
Horiz. %	67.47%	67.47%	67.47%	67.47%	67.47%	67.47%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	1,916.21%	184.47%	129.48%	185.28%	-
YoY %	0.00%	0.00%	0.00%	938.77%	42.47%	-30.12%	-	-
Horiz. %	0.00%	0.00%	0.00%	1,034.22%	99.56%	69.88%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	270,668	267,773	299,616	293,827	285,142	282,247	289,485	-4.38%
YoY %	1.08%	-10.63%	1.97%	3.05%	1.03%	-2.50%	-	-
Horiz. %	93.50%	92.50%	103.50%	101.50%	98.50%	97.50%	100.00%	-
NOSH	144,742	144,742	144,742	144,742	144,742	144,742	144,742	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%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	-6.52%	-6.55%	-2.01%	-0.60%	1.18%	1.95%	2.70%	-
YoY %	0.46%	-225.87%	-235.00%	-150.85%	-39.49%	-27.78%	-	-
Horiz. %	-241.48%	-242.59%	-74.44%	-22.22%	43.70%	72.22%	100.00%	-
ROE	-5.79%	-5.68%	-1.06%	0.14%	1.54%	2.22%	2.24%	-
YoY %	-1.94%	-435.85%	-857.14%	-90.91%	-30.63%	-0.89%	-	-
Horiz. %	-258.48%	-253.57%	-47.32%	6.25%	68.75%	99.11%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	166.78	168.55	171.79	171.55	174.55	175.33	172.33	-2.16%
YoY %	-1.05%	-1.89%	0.14%	-1.72%	-0.44%	1.74%	-	-
Horiz. %	96.78%	97.81%	99.69%	99.55%	101.29%	101.74%	100.00%	-
EPS	-10.83	-10.51	-2.19	0.29	3.04	4.32	4.48	-
YoY %	-3.04%	-379.91%	-855.17%	-90.46%	-29.63%	-3.57%	-	-
Horiz. %	-241.74%	-234.60%	-48.88%	6.47%	67.86%	96.43%	100.00%	-
DPS	5.60	5.60	5.60	5.60	5.60	5.60	8.30	-23.09%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-32.53%	-	-
Horiz. %	67.47%	67.47%	67.47%	67.47%	67.47%	67.47%	100.00%	-
NAPS	1.87	1.85	2.07	2.03	1.97	1.95	2.00	-4.38%
YoY %	1.08%	-10.63%	1.97%	3.05%	1.03%	-2.50%	-	-
Horiz. %	93.50%	92.50%	103.50%	101.50%	98.50%	97.50%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 144,742
RPS	166.78	168.55	171.79	171.55	174.55	175.33	172.33	-2.16%
YoY %	-1.05%	-1.89%	0.14%	-1.72%	-0.44%	1.74%	-	-
Horiz. %	96.78%	97.81%	99.69%	99.55%	101.29%	101.74%	100.00%	-
EPS	-10.83	-10.51	-2.19	0.29	3.04	4.32	4.48	-
YoY %	-3.04%	-379.91%	-855.17%	-90.46%	-29.63%	-3.57%	-	-
Horiz. %	-241.74%	-234.60%	-48.88%	6.47%	67.86%	96.43%	100.00%	-
DPS	5.60	5.60	5.60	5.60	5.60	5.60	8.30	-23.09%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-32.53%	-	-
Horiz. %	67.47%	67.47%	67.47%	67.47%	67.47%	67.47%	100.00%	-
NAPS	1.87	1.85	2.07	2.03	1.97	1.95	2.00	-4.38%
YoY %	1.08%	-10.63%	1.97%	3.05%	1.03%	-2.50%	-	-
Horiz. %	93.50%	92.50%	103.50%	101.50%	98.50%	97.50%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	0.865	0.89	0.97	1.00	0.99	1.02	1.20	-
P/RPS	0.52	0.53	0.56	0.58	0.57	0.58	0.70	-17.99%
YoY %	-1.89%	-5.36%	-3.45%	1.75%	-1.72%	-17.14%	-	-
Horiz. %	74.29%	75.71%	80.00%	82.86%	81.43%	82.86%	100.00%	-
P/EPS	-7.99	-8.47	-44.33	342.18	32.61	23.58	26.79	-
YoY %	5.67%	80.89%	-112.96%	949.31%	38.30%	-11.98%	-	-
Horiz. %	-29.82%	-31.62%	-165.47%	1,277.27%	121.72%	88.02%	100.00%	-
EY	-12.52	-11.81	-2.26	0.29	3.07	4.24	3.73	-
YoY %	-6.01%	-422.57%	-879.31%	-90.55%	-27.59%	13.67%	-	-
Horiz. %	-335.66%	-316.62%	-60.59%	7.77%	82.31%	113.67%	100.00%	-
DY	6.47	6.29	5.77	5.60	5.66	5.49	6.92	-4.38%
YoY %	2.86%	9.01%	3.04%	-1.06%	3.10%	-20.66%	-	-
Horiz. %	93.50%	90.90%	83.38%	80.92%	81.79%	79.34%	100.00%	-
P/NAPS	0.46	0.48	0.47	0.49	0.50	0.52	0.60	-16.24%
YoY %	-4.17%	2.13%	-4.08%	-2.00%	-3.85%	-13.33%	-	-
Horiz. %	76.67%	80.00%	78.33%	81.67%	83.33%	86.67%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	28/02/23	23/11/22	12/08/22	25/05/22	28/02/22	11/11/21	-
Price	0.85	0.88	0.925	0.96	1.02	1.06	1.14	-
P/RPS	0.51	0.52	0.54	0.56	0.58	0.60	0.66	-15.80%
YoY %	-1.92%	-3.70%	-3.57%	-3.45%	-3.33%	-9.09%	-	-
Horiz. %	77.27%	78.79%	81.82%	84.85%	87.88%	90.91%	100.00%	-
P/EPS	-7.85	-8.37	-42.28	328.49	33.60	24.51	25.45	-
YoY %	6.21%	80.20%	-112.87%	877.65%	37.09%	-3.69%	-	-
Horiz. %	-30.84%	-32.89%	-166.13%	1,290.73%	132.02%	96.31%	100.00%	-
EY	-12.74	-11.94	-2.37	0.30	2.98	4.08	3.93	-
YoY %	-6.70%	-403.80%	-890.00%	-89.93%	-26.96%	3.82%	-	-
Horiz. %	-324.17%	-303.82%	-60.31%	7.63%	75.83%	103.82%	100.00%	-
DY	6.59	6.36	6.05	5.83	5.49	5.28	7.28	-6.42%
YoY %	3.62%	5.12%	3.77%	6.19%	3.98%	-27.47%	-	-
Horiz. %	90.52%	87.36%	83.10%	80.08%	75.41%	72.53%	100.00%	-
P/NAPS	0.45	0.48	0.45	0.47	0.52	0.54	0.57	-14.59%
YoY %	-6.25%	6.67%	-4.26%	-9.62%	-3.70%	-5.26%	-	-
Horiz. %	78.95%	84.21%	78.95%	82.46%	91.23%	94.74%	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