[TIENWAH] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
13-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -105.45%
YoY- -661.3%
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 187,720 192,846 222,356 264,058 255,139 323,361 246,486 -4.43%
PBT -431 10,297 5,976 969 7,907 -36,618 16,883 -
Tax -817 -1,610 -1,181 -1,406 -1,618 3,883 -2,476 -16.86%
NP -1,248 8,687 4,795 -437 6,289 -32,735 14,407 -
-
NP to SH -490 8,938 1,277 -5,091 907 -17,410 15,884 -
-
Tax Rate - 15.64% 19.76% 145.10% 20.46% - 14.67% -
Total Cost 188,968 184,159 217,561 264,495 248,850 356,096 232,079 -3.36%
-
Net Worth 299,616 289,485 288,037 309,748 330,012 347,382 307,881 -0.45%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 4,052 4,052 - - - 2,894 5,377 -4.60%
Div Payout % 0.00% 45.34% - - - 0.00% 33.86% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 299,616 289,485 288,037 309,748 330,012 347,382 307,881 -0.45%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -0.66% 4.50% 2.16% -0.17% 2.46% -10.12% 5.84% -
ROE -0.16% 3.09% 0.44% -1.64% 0.27% -5.01% 5.16% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 129.69 133.23 153.62 182.43 176.27 223.40 183.33 -5.60%
EPS -0.34 6.18 0.88 -3.52 0.63 -12.03 11.81 -
DPS 2.80 2.80 0.00 0.00 0.00 2.00 4.00 -5.76%
NAPS 2.07 2.00 1.99 2.14 2.28 2.40 2.29 -1.66%
Adjusted Per Share Value based on latest NOSH - 144,742
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 129.69 133.23 153.62 182.43 176.27 223.40 170.29 -4.43%
EPS -0.34 6.18 0.88 -3.52 0.63 -12.03 10.97 -
DPS 2.80 2.80 0.00 0.00 0.00 2.00 3.72 -4.62%
NAPS 2.07 2.00 1.99 2.14 2.28 2.40 2.1271 -0.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.97 1.20 0.895 1.19 1.47 1.66 1.76 -
P/RPS 0.75 0.90 0.58 0.65 0.83 0.74 0.96 -4.02%
P/EPS -286.53 19.43 101.44 -33.83 234.59 -13.80 14.90 -
EY -0.35 5.15 0.99 -2.96 0.43 -7.25 6.71 -
DY 2.89 2.33 0.00 0.00 0.00 1.20 2.27 4.10%
P/NAPS 0.47 0.60 0.45 0.56 0.64 0.69 0.77 -7.89%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 11/11/21 30/11/20 13/11/19 08/11/18 09/11/17 08/11/16 -
Price 0.925 1.14 0.92 1.25 1.40 1.61 2.00 -
P/RPS 0.71 0.86 0.60 0.69 0.79 0.72 1.09 -6.89%
P/EPS -273.24 18.46 104.28 -35.54 223.42 -13.39 16.93 -
EY -0.37 5.42 0.96 -2.81 0.45 -7.47 5.91 -
DY 3.03 2.46 0.00 0.00 0.00 1.24 2.00 7.16%
P/NAPS 0.45 0.57 0.46 0.58 0.61 0.67 0.87 -10.40%

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