[TIENWAH] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	347,086	437,714	327,118	348,074	354,812	392,336	406,518	-2.59%
YoY %	-20.70%	33.81%	-6.02%	-1.90%	-9.56%	-3.49%	-	-
Horiz. %	85.38%	107.67%	80.47%	85.62%	87.28%	96.51%	100.00%	-
PBT	11,524	-47,608	28,328	13,904	30,788	51,910	50,966	-21.93%
YoY %	124.21%	-268.06%	103.74%	-54.84%	-40.69%	1.85%	-	-
Horiz. %	22.61%	-93.41%	55.58%	27.28%	60.41%	101.85%	100.00%	-
Tax	-2,486	-3,946	-3,774	-1,906	-6,784	-7,252	-9,574	-20.11%
YoY %	37.00%	-4.56%	-98.01%	71.90%	6.45%	24.25%	-	-
Horiz. %	25.97%	41.22%	39.42%	19.91%	70.86%	75.75%	100.00%	-
NP	9,038	-51,554	24,554	11,998	24,004	44,658	41,392	-22.39%
YoY %	117.53%	-309.96%	104.65%	-50.02%	-46.25%	7.89%	-	-
Horiz. %	21.84%	-124.55%	59.32%	28.99%	57.99%	107.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,772	-20,642	23,446	15,172	18,160	32,136	26,242	-31.23%
YoY %	113.43%	-188.04%	54.53%	-16.45%	-43.49%	22.46%	-	-
Horiz. %	10.56%	-78.66%	89.35%	57.82%	69.20%	122.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.57%	-	13.32%	13.71%	22.03%	13.97%	18.79%	-
YoY %	0.00%	-	-2.84%	-37.77%	57.70%	-25.65%	-	-
Horiz. %	114.80%	-	70.89%	72.96%	117.24%	74.35%	100.00%	-
Total Cost	338,048	489,268	302,564	336,076	330,808	347,678	365,126	-1.27%
YoY %	-30.91%	61.71%	-9.97%	1.59%	-4.85%	-4.78%	-	-
Horiz. %	92.58%	134.00%	82.87%	92.04%	90.60%	95.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	327,118	356,066	275,010	247,027	238,342	230,623	231,547	5.92%
YoY %	-8.13%	29.47%	11.33%	3.64%	3.35%	-0.40%	-	-
Horiz. %	141.27%	153.78%	118.77%	106.69%	102.93%	99.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	5,789	7,719	7,719	5,789	14,937	16,439	-
YoY %	-	-25.00%	0.00%	33.34%	-61.24%	-9.14%	-	-
Horiz. %	-	35.22%	46.96%	46.96%	35.22%	90.86%	100.00%	-
Div Payout %	-	0.00%	32.93%	50.88%	31.88%	46.48%	62.65%	-
YoY %	-	0.00%	-35.28%	59.60%	-31.41%	-25.81%	-	-
Horiz. %	-	0.00%	52.56%	81.21%	50.89%	74.19%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	327,118	356,066	275,010	247,027	238,342	230,623	231,547	5.92%
YoY %	-8.13%	29.47%	11.33%	3.64%	3.35%	-0.40%	-	-
Horiz. %	141.27%	153.78%	118.77%	106.69%	102.93%	99.60%	100.00%	-
NOSH	144,742	144,742	144,742	96,495	96,495	96,495	96,477	6.99%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	0.02%	-	-
Horiz. %	150.03%	150.03%	150.03%	100.02%	100.02%	100.02%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	2.60%	-11.78%	7.51%	3.45%	6.77%	11.38%	10.18%	-
YoY %	122.07%	-256.86%	117.68%	-49.04%	-40.51%	11.79%	-	-
Horiz. %	25.54%	-115.72%	73.77%	33.89%	66.50%	111.79%	100.00%	-
ROE	0.85%	-5.80%	8.53%	6.14%	7.62%	13.93%	11.33%	-
YoY %	114.66%	-168.00%	38.93%	-19.42%	-45.30%	22.95%	-	-
Horiz. %	7.50%	-51.19%	75.29%	54.19%	67.26%	122.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	239.80	302.41	339.00	360.72	367.70	406.59	421.36	-8.96%
YoY %	-20.70%	-10.79%	-6.02%	-1.90%	-9.56%	-3.51%	-	-
Horiz. %	56.91%	71.77%	80.45%	85.61%	87.27%	96.49%	100.00%	-
EPS	1.92	-14.26	24.30	15.72	18.82	33.30	27.20	-35.70%
YoY %	113.46%	-158.68%	54.58%	-16.47%	-43.48%	22.43%	-	-
Horiz. %	7.06%	-52.43%	89.34%	57.79%	69.19%	122.43%	100.00%	-
DPS	0.00	4.00	8.00	8.00	6.00	15.48	17.04	-
YoY %	0.00%	-50.00%	0.00%	33.33%	-61.24%	-9.15%	-	-
Horiz. %	0.00%	23.47%	46.95%	46.95%	35.21%	90.85%	100.00%	-
NAPS	2.26	2.46	2.85	2.56	2.47	2.39	2.40	-0.99%
YoY %	-8.13%	-13.68%	11.33%	3.64%	3.35%	-0.42%	-	-
Horiz. %	94.17%	102.50%	118.75%	106.67%	102.92%	99.58%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	239.80	302.41	226.00	240.48	245.13	271.06	280.86	-2.59%
YoY %	-20.70%	33.81%	-6.02%	-1.90%	-9.57%	-3.49%	-	-
Horiz. %	85.38%	107.67%	80.47%	85.62%	87.28%	96.51%	100.00%	-
EPS	1.92	-14.26	16.20	10.48	12.55	22.20	18.13	-31.20%
YoY %	113.46%	-188.02%	54.58%	-16.49%	-43.47%	22.45%	-	-
Horiz. %	10.59%	-78.65%	89.35%	57.80%	69.22%	122.45%	100.00%	-
DPS	0.00	4.00	5.33	5.33	4.00	10.32	11.36	-
YoY %	0.00%	-24.95%	0.00%	33.25%	-61.24%	-9.15%	-	-
Horiz. %	0.00%	35.21%	46.92%	46.92%	35.21%	90.85%	100.00%	-
NAPS	2.26	2.46	1.90	1.7067	1.6467	1.5933	1.5997	5.92%
YoY %	-8.13%	29.47%	11.33%	3.64%	3.35%	-0.40%	-	-
Horiz. %	141.28%	153.78%	118.77%	106.69%	102.94%	99.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.33	1.89	1.70	1.74	2.34	2.38	1.91	-
P/RPS	0.55	0.62	0.50	0.48	0.64	0.59	0.45	3.39%
YoY %	-11.29%	24.00%	4.17%	-25.00%	8.47%	31.11%	-	-
Horiz. %	122.22%	137.78%	111.11%	106.67%	142.22%	131.11%	100.00%	-
P/EPS	69.45	-13.25	7.00	11.07	12.43	7.15	7.02	46.49%
YoY %	624.15%	-289.29%	-36.77%	-10.94%	73.85%	1.85%	-	-
Horiz. %	989.32%	-188.75%	99.72%	157.69%	177.07%	101.85%	100.00%	-
EY	1.44	-7.55	14.29	9.04	8.04	13.99	14.24	-31.73%
YoY %	119.07%	-152.83%	58.08%	12.44%	-42.53%	-1.76%	-	-
Horiz. %	10.11%	-53.02%	100.35%	63.48%	56.46%	98.24%	100.00%	-
DY	0.00	2.12	4.71	4.60	2.56	6.50	8.92	-
YoY %	0.00%	-54.99%	2.39%	79.69%	-60.62%	-27.13%	-	-
Horiz. %	0.00%	23.77%	52.80%	51.57%	28.70%	72.87%	100.00%	-
P/NAPS	0.59	0.77	0.60	0.68	0.95	1.00	0.80	-4.94%
YoY %	-23.38%	28.33%	-11.76%	-28.42%	-5.00%	25.00%	-	-
Horiz. %	73.75%	96.25%	75.00%	85.00%	118.75%	125.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	07/08/18	08/08/17	04/08/16	10/08/15	06/08/14	01/08/13	13/08/12	-
Price	1.51	1.73	1.60	1.68	2.34	2.36	1.93	-
P/RPS	0.63	0.57	0.47	0.47	0.64	0.58	0.46	5.37%
YoY %	10.53%	21.28%	0.00%	-26.56%	10.34%	26.09%	-	-
Horiz. %	136.96%	123.91%	102.17%	102.17%	139.13%	126.09%	100.00%	-
P/EPS	78.85	-12.13	6.59	10.68	12.43	7.09	7.10	49.34%
YoY %	750.04%	-284.07%	-38.30%	-14.08%	75.32%	-0.14%	-	-
Horiz. %	1,110.56%	-170.85%	92.82%	150.42%	175.07%	99.86%	100.00%	-
EY	1.27	-8.24	15.19	9.36	8.04	14.11	14.09	-33.02%
YoY %	115.41%	-154.25%	62.29%	16.42%	-43.02%	0.14%	-	-
Horiz. %	9.01%	-58.48%	107.81%	66.43%	57.06%	100.14%	100.00%	-
DY	0.00	2.31	5.00	4.76	2.56	6.56	8.83	-
YoY %	0.00%	-53.80%	5.04%	85.94%	-60.98%	-25.71%	-	-
Horiz. %	0.00%	26.16%	56.63%	53.91%	28.99%	74.29%	100.00%	-
P/NAPS	0.67	0.70	0.56	0.66	0.95	0.99	0.80	-2.91%
YoY %	-4.29%	25.00%	-15.15%	-30.53%	-4.04%	23.75%	-	-
Horiz. %	83.75%	87.50%	70.00%	82.50%	118.75%	123.75%	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