[TIENWAH] YoY Quarter Result on 30-Sep-2017 [#3]

Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 50.95%
YoY- -270.37%
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 64,856 83,496 81,596 104,504 82,927 96,272 89,432 -5.20%
PBT -604 -1,009 2,145 -12,814 2,719 17,785 6,095 -
Tax -123 21 -375 5,856 -589 -1,752 -475 -20.14%
NP -727 -988 1,770 -6,958 2,130 16,033 5,620 -
-
NP to SH -989 -2,613 -479 -7,089 4,161 14,611 3,669 -
-
Tax Rate - - 17.48% - 21.66% 9.85% 7.79% -
Total Cost 65,583 84,484 79,826 111,462 80,797 80,239 83,812 -4.00%
-
Net Worth 288,037 309,748 330,012 347,382 307,881 279,835 234,482 3.48%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 288,037 309,748 330,012 347,382 307,881 279,835 234,482 3.48%
NOSH 144,742 144,742 144,742 144,742 144,742 96,495 96,495 6.98%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.12% -1.18% 2.17% -6.66% 2.57% 16.65% 6.28% -
ROE -0.34% -0.84% -0.15% -2.04% 1.35% 5.22% 1.56% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 44.81 57.69 56.37 72.20 61.68 99.77 92.68 -11.39%
EPS -0.68 -1.81 -0.33 -4.90 3.09 15.14 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 2.14 2.28 2.40 2.29 2.90 2.43 -3.27%
Adjusted Per Share Value based on latest NOSH - 144,742
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 44.81 57.69 56.37 72.20 57.29 66.51 61.79 -5.20%
EPS -0.68 -1.81 -0.33 -4.90 2.87 10.09 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 2.14 2.28 2.40 2.1271 1.9333 1.62 3.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.895 1.19 1.47 1.66 1.76 1.72 2.16 -
P/RPS 2.00 2.06 2.61 2.30 2.85 1.72 2.33 -2.51%
P/EPS -130.99 -65.92 -444.20 -33.89 56.87 11.36 56.81 -
EY -0.76 -1.52 -0.23 -2.95 1.76 8.80 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.64 0.69 0.77 0.59 0.89 -10.73%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 13/11/19 08/11/18 09/11/17 08/11/16 11/11/15 13/11/14 -
Price 0.92 1.25 1.40 1.61 2.00 1.82 2.10 -
P/RPS 2.05 2.17 2.48 2.23 3.24 1.82 2.27 -1.68%
P/EPS -134.64 -69.24 -423.05 -32.87 64.62 12.02 55.23 -
EY -0.74 -1.44 -0.24 -3.04 1.55 8.32 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.61 0.67 0.87 0.63 0.86 -9.89%

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