[TIENWAH] YoY 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
Quarter Result
Revenue	92,001	108,466	81,173	86,518	93,925	101,425	105,801	-2.30%
YoY %	-15.18%	33.62%	-6.18%	-7.89%	-7.39%	-4.14%	-	-
Horiz. %	86.96%	102.52%	76.72%	81.77%	88.78%	95.86%	100.00%	-
PBT	6,040	-28,484	7,525	5,781	8,730	12,935	16,360	-15.29%
YoY %	121.20%	-478.52%	30.17%	-33.78%	-32.51%	-20.94%	-	-
Horiz. %	36.92%	-174.11%	46.00%	35.34%	53.36%	79.06%	100.00%	-
Tax	-853	-509	-883	-540	-2,089	-1,781	-3,017	-18.97%
YoY %	-67.58%	42.36%	-63.52%	74.15%	-17.29%	40.97%	-	-
Horiz. %	28.27%	16.87%	29.27%	17.90%	69.24%	59.03%	100.00%	-
NP	5,187	-28,993	6,642	5,241	6,641	11,154	13,343	-14.56%
YoY %	117.89%	-536.51%	26.73%	-21.08%	-40.46%	-16.41%	-	-
Horiz. %	38.87%	-217.29%	49.78%	39.28%	49.77%	83.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,806	-14,453	6,119	5,498	4,731	8,433	9,101	-13.51%
YoY %	126.33%	-336.20%	11.30%	16.21%	-43.90%	-7.34%	-	-
Horiz. %	41.82%	-158.81%	67.23%	60.41%	51.98%	92.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.12%	-	11.73%	9.34%	23.93%	13.77%	18.44%	-
YoY %	0.00%	-	25.59%	-60.97%	73.78%	-25.33%	-	-
Horiz. %	76.57%	-	63.61%	50.65%	129.77%	74.67%	100.00%	-
Total Cost	86,814	137,459	74,531	81,277	87,284	90,271	92,458	-1.04%
YoY %	-36.84%	84.43%	-8.30%	-6.88%	-3.31%	-2.37%	-	-
Horiz. %	93.90%	148.67%	80.61%	87.91%	94.40%	97.63%	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	238,481	230,623	231,626	5.91%
YoY %	-8.13%	29.47%	11.33%	3.58%	3.41%	-0.43%	-	-
Horiz. %	141.23%	153.72%	118.73%	106.65%	102.96%	99.57%	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	-	2,894	3,859	3,859	2,896	7,468	8,222	-
YoY %	-	-25.01%	0.00%	33.25%	-61.22%	-9.17%	-	-
Horiz. %	-	35.20%	46.94%	46.94%	35.22%	90.83%	100.00%	-
Div Payout %	-	0.00%	63.08%	70.20%	61.22%	88.57%	90.35%	-
YoY %	-	0.00%	-10.14%	14.67%	-30.88%	-1.97%	-	-
Horiz. %	-	0.00%	69.82%	77.70%	67.76%	98.03%	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	238,481	230,623	231,626	5.91%
YoY %	-8.13%	29.47%	11.33%	3.58%	3.41%	-0.43%	-	-
Horiz. %	141.23%	153.72%	118.73%	106.65%	102.96%	99.57%	100.00%	-
NOSH	144,742	144,742	144,742	96,495	96,551	96,495	96,511	6.98%
YoY %	0.00%	0.00%	50.00%	-0.06%	0.06%	-0.02%	-	-
Horiz. %	149.97%	149.97%	149.97%	99.98%	100.04%	99.98%	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	5.64%	-26.73%	8.18%	6.06%	7.07%	11.00%	12.61%	-
YoY %	121.10%	-426.77%	34.98%	-14.29%	-35.73%	-12.77%	-	-
Horiz. %	44.73%	-211.97%	64.87%	48.06%	56.07%	87.23%	100.00%	-
ROE	1.16%	-4.06%	2.23%	2.23%	1.98%	3.66%	3.93%	-
YoY %	128.57%	-282.06%	0.00%	12.63%	-45.90%	-6.87%	-	-
Horiz. %	29.52%	-103.31%	56.74%	56.74%	50.38%	93.13%	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	63.56	74.94	84.12	89.66	97.28	105.11	109.63	-8.68%
YoY %	-15.19%	-10.91%	-6.18%	-7.83%	-7.45%	-4.12%	-	-
Horiz. %	57.98%	68.36%	76.73%	81.78%	88.73%	95.88%	100.00%	-
EPS	2.63	-9.99	6.34	5.70	4.90	8.74	9.43	-19.16%
YoY %	126.33%	-257.57%	11.23%	16.33%	-43.94%	-7.32%	-	-
Horiz. %	27.89%	-105.94%	67.23%	60.45%	51.96%	92.68%	100.00%	-
DPS	0.00	2.00	4.00	4.00	3.00	7.74	8.52	-
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	63.56	74.94	56.08	59.77	64.89	70.07	73.10	-2.30%
YoY %	-15.19%	33.63%	-6.17%	-7.89%	-7.39%	-4.15%	-	-
Horiz. %	86.95%	102.52%	76.72%	81.76%	88.77%	95.85%	100.00%	-
EPS	2.63	-9.99	4.23	3.80	3.27	5.83	6.29	-13.52%
YoY %	126.33%	-336.17%	11.32%	16.21%	-43.91%	-7.31%	-	-
Horiz. %	41.81%	-158.82%	67.25%	60.41%	51.99%	92.69%	100.00%	-
DPS	0.00	2.00	2.67	2.67	2.00	5.16	5.68	-
YoY %	0.00%	-25.09%	0.00%	33.50%	-61.24%	-9.15%	-	-
Horiz. %	0.00%	35.21%	47.01%	47.01%	35.21%	90.85%	100.00%	-
NAPS	2.26	2.46	1.90	1.7067	1.6476	1.5933	1.6003	5.91%
YoY %	-8.13%	29.47%	11.33%	3.59%	3.41%	-0.44%	-	-
Horiz. %	141.22%	153.72%	118.73%	106.65%	102.96%	99.56%	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	2.09	2.52	2.02	1.94	2.41	2.26	1.74	3.10%
YoY %	-17.06%	24.75%	4.12%	-19.50%	6.64%	29.89%	-	-
Horiz. %	120.11%	144.83%	116.09%	111.49%	138.51%	129.89%	100.00%	-
P/EPS	50.58	-18.93	26.81	30.54	47.76	27.23	20.25	16.47%
YoY %	367.19%	-170.61%	-12.21%	-36.06%	75.39%	34.47%	-	-
Horiz. %	249.78%	-93.48%	132.40%	150.81%	235.85%	134.47%	100.00%	-
EY	1.98	-5.28	3.73	3.27	2.09	3.67	4.94	-14.12%
YoY %	137.50%	-241.55%	14.07%	56.46%	-43.05%	-25.71%	-	-
Horiz. %	40.08%	-106.88%	75.51%	66.19%	42.31%	74.29%	100.00%	-
DY	0.00	1.06	2.35	2.30	1.28	3.25	4.46	-
YoY %	0.00%	-54.89%	2.17%	79.69%	-60.62%	-27.13%	-	-
Horiz. %	0.00%	23.77%	52.69%	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	2.38	2.31	1.90	1.87	2.41	2.25	1.76	5.15%
YoY %	3.03%	21.58%	1.60%	-22.41%	7.11%	27.84%	-	-
Horiz. %	135.23%	131.25%	107.95%	106.25%	136.93%	127.84%	100.00%	-
P/EPS	57.43	-17.33	25.23	29.49	47.76	27.00	20.47	18.75%
YoY %	431.39%	-168.69%	-14.45%	-38.25%	76.89%	31.90%	-	-
Horiz. %	280.56%	-84.66%	123.25%	144.06%	233.32%	131.90%	100.00%	-
EY	1.74	-5.77	3.96	3.39	2.09	3.70	4.89	-15.81%
YoY %	130.16%	-245.71%	16.81%	62.20%	-43.51%	-24.34%	-	-
Horiz. %	35.58%	-118.00%	80.98%	69.33%	42.74%	75.66%	100.00%	-
DY	0.00	1.16	2.50	2.38	1.28	3.28	4.41	-
YoY %	0.00%	-53.60%	5.04%	85.94%	-60.98%	-25.62%	-	-
Horiz. %	0.00%	26.30%	56.69%	53.97%	29.02%	74.38%	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