[TIENWAH] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

08-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -32.8%

YoY- 10.58%

Quarter Report

TWPH 2nd Qtr 2017 Financial Report (Final - Bursa).pdf

Latest QR

Upcoming QR

TIENWAH's Result

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	323,193	349,454	371,995	384,002	356,896	350,317	361,609	-1.85%
YoY %	-7.51%	-6.06%	-3.13%	7.59%	1.88%	-3.12%	-	-
Horiz. %	89.38%	96.64%	102.87%	106.19%	98.70%	96.88%	100.00%	-
PBT	-423	1,187	-6,404	13,226	44,834	14,537	30,625	-
YoY %	-135.64%	118.54%	-148.42%	-70.50%	208.41%	-52.53%	-	-
Horiz. %	-1.38%	3.88%	-20.91%	43.19%	146.40%	47.47%	100.00%	-
Tax	-1,377	-2,661	4,508	1,323	-2,725	-4,720	-7,129	-23.95%
YoY %	48.25%	-159.03%	240.74%	148.55%	42.27%	33.79%	-	-
Horiz. %	19.32%	37.33%	-63.23%	-18.56%	38.22%	66.21%	100.00%	-
NP	-1,800	-1,474	-1,896	14,549	42,109	9,817	23,496	-
YoY %	-22.12%	22.26%	-113.03%	-65.45%	328.94%	-58.22%	-	-
Horiz. %	-7.66%	-6.27%	-8.07%	61.92%	179.22%	41.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,128	-10,008	-6,978	42,144	38,112	12,037	17,538	-
YoY %	38.77%	-43.42%	-116.56%	10.58%	216.62%	-31.37%	-	-
Horiz. %	-34.94%	-57.06%	-39.79%	240.30%	217.31%	68.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	224.18%	-	-10.00%	6.08%	32.47%	23.28%	-
YoY %	-	0.00%	-	-264.47%	-81.28%	39.48%	-	-
Horiz. %	-	962.97%	-	-42.96%	26.12%	139.48%	100.00%	-
Total Cost	324,993	350,928	373,891	369,453	314,787	340,500	338,113	-0.65%
YoY %	-7.39%	-6.14%	1.20%	17.37%	-7.55%	0.71%	-	-
Horiz. %	96.12%	103.79%	110.58%	109.27%	93.10%	100.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	303,959	322,775	327,118	356,066	275,010	247,027	238,481	4.12%
YoY %	-5.83%	-1.33%	-8.13%	29.47%	11.33%	3.58%	-	-
Horiz. %	127.46%	135.35%	137.17%	149.31%	115.32%	103.58%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	7,960	11,579	5,789	14,364	17,369	7,719	9,062	-2.13%
YoY %	-31.25%	100.02%	-59.70%	-17.30%	125.02%	-14.82%	-	-
Horiz. %	87.84%	127.78%	63.88%	158.51%	191.67%	85.18%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	34.08%	45.57%	64.13%	51.67%	-
YoY %	0.00%	0.00%	0.00%	-25.21%	-28.94%	24.11%	-	-
Horiz. %	0.00%	0.00%	0.00%	65.96%	88.19%	124.11%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	303,959	322,775	327,118	356,066	275,010	247,027	238,481	4.12%
YoY %	-5.83%	-1.33%	-8.13%	29.47%	11.33%	3.58%	-	-
Horiz. %	127.46%	135.35%	137.17%	149.31%	115.32%	103.58%	100.00%	-
NOSH	144,742	144,742	144,742	144,742	144,742	96,495	96,551	6.97%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	-0.06%	-	-
Horiz. %	149.91%	149.91%	149.91%	149.91%	149.91%	99.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-0.56%	-0.42%	-0.51%	3.79%	11.80%	2.80%	6.50%	-
YoY %	-33.33%	17.65%	-113.46%	-67.88%	321.43%	-56.92%	-	-
Horiz. %	-8.62%	-6.46%	-7.85%	58.31%	181.54%	43.08%	100.00%	-
ROE	-2.02%	-3.10%	-2.13%	11.84%	13.86%	4.87%	7.35%	-
YoY %	34.84%	-45.54%	-117.99%	-14.57%	184.60%	-33.74%	-	-
Horiz. %	-27.48%	-42.18%	-28.98%	161.09%	188.57%	66.26%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	223.29	241.43	257.00	265.30	369.86	363.04	374.53	-8.25%
YoY %	-7.51%	-6.06%	-3.13%	-28.27%	1.88%	-3.07%	-	-
Horiz. %	59.62%	64.46%	68.62%	70.84%	98.75%	96.93%	100.00%	-
EPS	-4.23	-6.91	-4.82	29.12	39.50	12.47	18.16	-
YoY %	38.78%	-43.36%	-116.55%	-26.28%	216.76%	-31.33%	-	-
Horiz. %	-23.29%	-38.05%	-26.54%	160.35%	217.51%	68.67%	100.00%	-
DPS	5.50	8.00	4.00	9.92	18.00	8.00	9.39	-8.52%
YoY %	-31.25%	100.00%	-59.68%	-44.89%	125.00%	-14.80%	-	-
Horiz. %	58.57%	85.20%	42.60%	105.64%	191.69%	85.20%	100.00%	-
NAPS	2.10	2.23	2.26	2.46	2.85	2.56	2.47	-2.66%
YoY %	-5.83%	-1.33%	-8.13%	-13.68%	11.33%	3.64%	-	-
Horiz. %	85.02%	90.28%	91.50%	99.60%	115.38%	103.64%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 144,742
RPS	223.29	241.43	257.00	265.30	246.57	242.03	249.83	-1.85%
YoY %	-7.51%	-6.06%	-3.13%	7.60%	1.88%	-3.12%	-	-
Horiz. %	89.38%	96.64%	102.87%	106.19%	98.70%	96.88%	100.00%	-
EPS	-4.23	-6.91	-4.82	29.12	26.33	8.32	12.12	-
YoY %	38.78%	-43.36%	-116.55%	10.60%	216.47%	-31.35%	-	-
Horiz. %	-34.90%	-57.01%	-39.77%	240.26%	217.24%	68.65%	100.00%	-
DPS	5.50	8.00	4.00	9.92	12.00	5.33	6.26	-2.13%
YoY %	-31.25%	100.00%	-59.68%	-17.33%	125.14%	-14.86%	-	-
Horiz. %	87.86%	127.80%	63.90%	158.47%	191.69%	85.14%	100.00%	-
NAPS	2.10	2.23	2.26	2.46	1.90	1.7067	1.6476	4.12%
YoY %	-5.83%	-1.33%	-8.13%	29.47%	11.33%	3.59%	-	-
Horiz. %	127.46%	135.35%	137.17%	149.31%	115.32%	103.59%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.01	1.25	1.33	1.89	1.70	1.74	2.34	-
P/RPS	0.45	0.52	0.52	0.71	0.46	0.48	0.62	-5.19%
YoY %	-13.46%	0.00%	-26.76%	54.35%	-4.17%	-22.58%	-	-
Horiz. %	72.58%	83.87%	83.87%	114.52%	74.19%	77.42%	100.00%	-
P/EPS	-23.86	-18.08	-27.59	6.49	4.30	13.95	12.88	-
YoY %	-31.97%	34.47%	-525.12%	50.93%	-69.18%	8.31%	-	-
Horiz. %	-185.25%	-140.37%	-214.21%	50.39%	33.39%	108.31%	100.00%	-
EY	-4.19	-5.53	-3.62	15.41	23.23	7.17	7.76	-
YoY %	24.23%	-52.76%	-123.49%	-33.66%	223.99%	-7.60%	-	-
Horiz. %	-53.99%	-71.26%	-46.65%	198.58%	299.36%	92.40%	100.00%	-
DY	5.45	6.40	3.01	5.25	10.59	4.60	4.01	5.24%
YoY %	-14.84%	112.62%	-42.67%	-50.42%	130.22%	14.71%	-	-
Horiz. %	135.91%	159.60%	75.06%	130.92%	264.09%	114.71%	100.00%	-
P/NAPS	0.48	0.56	0.59	0.77	0.60	0.68	0.95	-10.74%
YoY %	-14.29%	-5.08%	-23.38%	28.33%	-11.76%	-28.42%	-	-
Horiz. %	50.53%	58.95%	62.11%	81.05%	63.16%	71.58%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	12/08/20	13/08/19	07/08/18	08/08/17	04/08/16	10/08/15	06/08/14	-
Price	1.08	1.25	1.51	1.73	1.60	1.68	2.34	-
P/RPS	0.48	0.52	0.59	0.65	0.43	0.46	0.62	-4.17%
YoY %	-7.69%	-11.86%	-9.23%	51.16%	-6.52%	-25.81%	-	-
Horiz. %	77.42%	83.87%	95.16%	104.84%	69.35%	74.19%	100.00%	-
P/EPS	-25.51	-18.08	-31.32	5.94	4.05	13.47	12.88	-
YoY %	-41.10%	42.27%	-627.27%	46.67%	-69.93%	4.58%	-	-
Horiz. %	-198.06%	-140.37%	-243.17%	46.12%	31.44%	104.58%	100.00%	-
EY	-3.92	-5.53	-3.19	16.83	24.69	7.43	7.76	-
YoY %	29.11%	-73.35%	-118.95%	-31.83%	232.30%	-4.25%	-	-
Horiz. %	-50.52%	-71.26%	-41.11%	216.88%	318.17%	95.75%	100.00%	-
DY	5.09	6.40	2.65	5.74	11.25	4.76	4.01	4.05%
YoY %	-20.47%	141.51%	-53.83%	-48.98%	136.34%	18.70%	-	-
Horiz. %	126.93%	159.60%	66.08%	143.14%	280.55%	118.70%	100.00%	-
P/NAPS	0.51	0.56	0.67	0.70	0.56	0.66	0.95	-9.83%
YoY %	-8.93%	-16.42%	-4.29%	25.00%	-15.15%	-30.53%	-	-
Horiz. %	53.68%	58.95%	70.53%	73.68%	58.95%	69.47%	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