[TIENWAH] YoY Quarter Result on 30-Sep-2018 [#3]

Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -112.59%
YoY- 93.24%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 58,259 64,856 83,496 81,596 104,504 82,927 96,272 -8.02%
PBT 1,853 -604 -1,009 2,145 -12,814 2,719 17,785 -31.37%
Tax -428 -123 21 -375 5,856 -589 -1,752 -20.91%
NP 1,425 -727 -988 1,770 -6,958 2,130 16,033 -33.17%
-
NP to SH 1,765 -989 -2,613 -479 -7,089 4,161 14,611 -29.66%
-
Tax Rate 23.10% - - 17.48% - 21.66% 9.85% -
Total Cost 56,834 65,583 84,484 79,826 111,462 80,797 80,239 -5.58%
-
Net Worth 289,485 288,037 309,748 330,012 347,382 307,881 279,835 0.56%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 289,485 288,037 309,748 330,012 347,382 307,881 279,835 0.56%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 96,495 6.98%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.45% -1.12% -1.18% 2.17% -6.66% 2.57% 16.65% -
ROE 0.61% -0.34% -0.84% -0.15% -2.04% 1.35% 5.22% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.25 44.81 57.69 56.37 72.20 61.68 99.77 -14.02%
EPS 1.22 -0.68 -1.81 -0.33 -4.90 3.09 15.14 -34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.99 2.14 2.28 2.40 2.29 2.90 -5.99%
Adjusted Per Share Value based on latest NOSH - 144,742
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.25 44.81 57.69 56.37 72.20 57.29 66.51 -8.02%
EPS 1.22 -0.68 -1.81 -0.33 -4.90 2.87 10.09 -29.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.99 2.14 2.28 2.40 2.1271 1.9333 0.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.20 0.895 1.19 1.47 1.66 1.76 1.72 -
P/RPS 2.98 2.00 2.06 2.61 2.30 2.85 1.72 9.58%
P/EPS 98.41 -130.99 -65.92 -444.20 -33.89 56.87 11.36 43.26%
EY 1.02 -0.76 -1.52 -0.23 -2.95 1.76 8.80 -30.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.56 0.64 0.69 0.77 0.59 0.28%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 11/11/21 30/11/20 13/11/19 08/11/18 09/11/17 08/11/16 11/11/15 -
Price 1.14 0.92 1.25 1.40 1.61 2.00 1.82 -
P/RPS 2.83 2.05 2.17 2.48 2.23 3.24 1.82 7.62%
P/EPS 93.49 -134.64 -69.24 -423.05 -32.87 64.62 12.02 40.71%
EY 1.07 -0.74 -1.44 -0.24 -3.04 1.55 8.32 -28.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.58 0.61 0.67 0.87 0.63 -1.65%

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