[TIENWAH] YoY TTM Result on 31-Mar-2022 [#1]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

25-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- -29.81%

YoY- 3415.2%

Quarter Report

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	271,571	241,408	252,648	260,850	342,523	348,636	388,460	-5.78%
YoY %	12.49%	-4.45%	-3.14%	-23.84%	-1.75%	-10.25%	-	-
Horiz. %	69.91%	62.14%	65.04%	67.15%	88.17%	89.75%	100.00%	-
PBT	10,904	-13,536	6,920	4,360	209	3,404	-40,928	-
YoY %	180.56%	-295.61%	58.72%	1,986.12%	-93.86%	108.32%	-	-
Horiz. %	-26.64%	33.07%	-16.91%	-10.65%	-0.51%	-8.32%	100.00%	-
Tax	-2,442	-2,192	-3,942	-1,585	-1,504	-2,200	4,852	-
YoY %	-11.41%	44.39%	-148.71%	-5.39%	31.64%	-145.34%	-	-
Horiz. %	-50.33%	-45.18%	-81.24%	-32.67%	-31.00%	-45.34%	100.00%	-
NP	8,462	-15,728	2,978	2,775	-1,295	1,204	-36,076	-
YoY %	153.80%	-628.14%	7.32%	314.29%	-207.56%	103.34%	-	-
Horiz. %	-23.46%	43.60%	-8.25%	-7.69%	3.59%	-3.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,821	-15,675	4,394	125	-5,139	-7,399	-25,237	-
YoY %	149.89%	-456.74%	3,415.20%	102.43%	30.54%	70.68%	-	-
Horiz. %	-30.99%	62.11%	-17.41%	-0.50%	20.36%	29.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.40%	-	56.97%	36.35%	719.62%	64.63%	-	-
YoY %	0.00%	-	56.73%	-94.95%	1,013.45%	0.00%	-	-
Horiz. %	34.66%	-	88.15%	56.24%	1,113.45%	100.00%	-	-
Total Cost	263,109	257,136	249,670	258,075	343,818	347,432	424,536	-7.65%
YoY %	2.32%	2.99%	-3.26%	-24.94%	-1.04%	-18.16%	-	-
Horiz. %	61.98%	60.57%	58.81%	60.79%	80.99%	81.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	283,695	270,668	285,142	289,485	302,511	319,880	322,775	-2.12%
YoY %	4.81%	-5.08%	-1.50%	-4.31%	-5.43%	-0.90%	-	-
Horiz. %	87.89%	83.86%	88.34%	89.69%	93.72%	99.10%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	8,105	8,105	8,105	7,960	7,960	11,579	8,684	-1.14%
YoY %	0.00%	0.00%	1.82%	0.00%	-31.25%	33.34%	-	-
Horiz. %	93.33%	93.33%	93.33%	91.66%	91.66%	133.34%	100.00%	-
Div Payout %	103.64%	0.00%	184.47%	6,368.67%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	-97.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.63%	0.00%	2.90%	100.00%	-	-	-	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	283,695	270,668	285,142	289,485	302,511	319,880	322,775	-2.12%
YoY %	4.81%	-5.08%	-1.50%	-4.31%	-5.43%	-0.90%	-	-
Horiz. %	87.89%	83.86%	88.34%	89.69%	93.72%	99.10%	100.00%	-
NOSH	144,742	144,742	144,742	144,742	144,742	144,742	144,742	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	3.12%	-6.52%	1.18%	1.06%	-0.38%	0.35%	-9.29%	-
YoY %	147.85%	-652.54%	11.32%	378.95%	-208.57%	103.77%	-	-
Horiz. %	-33.58%	70.18%	-12.70%	-11.41%	4.09%	-3.77%	100.00%	-
ROE	2.76%	-5.79%	1.54%	0.04%	-1.70%	-2.31%	-7.82%	-
YoY %	147.67%	-475.97%	3,750.00%	102.35%	26.41%	70.46%	-	-
Horiz. %	-35.29%	74.04%	-19.69%	-0.51%	21.74%	29.54%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	187.62	166.78	174.55	180.22	236.64	240.87	268.38	-5.78%
YoY %	12.50%	-4.45%	-3.15%	-23.84%	-1.76%	-10.25%	-	-
Horiz. %	69.91%	62.14%	65.04%	67.15%	88.17%	89.75%	100.00%	-
EPS	5.40	-10.83	3.04	0.09	-3.55	-5.11	-17.44	-
YoY %	149.86%	-456.25%	3,277.78%	102.54%	30.53%	70.70%	-	-
Horiz. %	-30.96%	62.10%	-17.43%	-0.52%	20.36%	29.30%	100.00%	-
DPS	5.60	5.60	5.60	5.50	5.50	8.00	6.00	-1.14%
YoY %	0.00%	0.00%	1.82%	0.00%	-31.25%	33.33%	-	-
Horiz. %	93.33%	93.33%	93.33%	91.67%	91.67%	133.33%	100.00%	-
NAPS	1.96	1.87	1.97	2.00	2.09	2.21	2.23	-2.12%
YoY %	4.81%	-5.08%	-1.50%	-4.31%	-5.43%	-0.90%	-	-
Horiz. %	87.89%	83.86%	88.34%	89.69%	93.72%	99.10%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 144,742
RPS	187.62	166.78	174.55	180.22	236.64	240.87	268.38	-5.78%
YoY %	12.50%	-4.45%	-3.15%	-23.84%	-1.76%	-10.25%	-	-
Horiz. %	69.91%	62.14%	65.04%	67.15%	88.17%	89.75%	100.00%	-
EPS	5.40	-10.83	3.04	0.09	-3.55	-5.11	-17.44	-
YoY %	149.86%	-456.25%	3,277.78%	102.54%	30.53%	70.70%	-	-
Horiz. %	-30.96%	62.10%	-17.43%	-0.52%	20.36%	29.30%	100.00%	-
DPS	5.60	5.60	5.60	5.50	5.50	8.00	6.00	-1.14%
YoY %	0.00%	0.00%	1.82%	0.00%	-31.25%	33.33%	-	-
Horiz. %	93.33%	93.33%	93.33%	91.67%	91.67%	133.33%	100.00%	-
NAPS	1.96	1.87	1.97	2.00	2.09	2.21	2.23	-2.12%
YoY %	4.81%	-5.08%	-1.50%	-4.31%	-5.43%	-0.90%	-	-
Horiz. %	87.89%	83.86%	88.34%	89.69%	93.72%	99.10%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	0.89	0.865	0.99	0.905	0.79	1.38	1.45	-
P/RPS	0.47	0.52	0.57	0.50	0.33	0.57	0.54	-2.28%
YoY %	-9.62%	-8.77%	14.00%	51.52%	-42.11%	5.56%	-	-
Horiz. %	87.04%	96.30%	105.56%	92.59%	61.11%	105.56%	100.00%	-
P/EPS	16.47	-7.99	32.61	1,047.94	-22.25	-27.00	-8.32	-
YoY %	306.13%	-124.50%	-96.89%	4,809.84%	17.59%	-224.52%	-	-
Horiz. %	-197.96%	96.03%	-391.95%	-12,595.43%	267.43%	324.52%	100.00%	-
EY	6.07	-12.52	3.07	0.10	-4.49	-3.70	-12.02	-
YoY %	148.48%	-507.82%	2,970.00%	102.23%	-21.35%	69.22%	-	-
Horiz. %	-50.50%	104.16%	-25.54%	-0.83%	37.35%	30.78%	100.00%	-
DY	6.29	6.47	5.66	6.08	6.96	5.80	4.14	7.21%
YoY %	-2.78%	14.31%	-6.91%	-12.64%	20.00%	40.10%	-	-
Horiz. %	151.93%	156.28%	136.71%	146.86%	168.12%	140.10%	100.00%	-
P/NAPS	0.45	0.46	0.50	0.45	0.38	0.62	0.65	-5.93%
YoY %	-2.17%	-8.00%	11.11%	18.42%	-38.71%	-4.62%	-	-
Horiz. %	69.23%	70.77%	76.92%	69.23%	58.46%	95.38%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	24/05/24	24/05/23	25/05/22	28/05/21	26/06/20	08/05/19	14/05/18	-
Price	0.90	0.85	1.02	0.93	1.02	1.40	1.40	-
P/RPS	0.48	0.51	0.58	0.52	0.43	0.58	0.52	-1.32%
YoY %	-5.88%	-12.07%	11.54%	20.93%	-25.86%	11.54%	-	-
Horiz. %	92.31%	98.08%	111.54%	100.00%	82.69%	111.54%	100.00%	-
P/EPS	16.66	-7.85	33.60	1,076.88	-28.73	-27.39	-8.03	-
YoY %	312.23%	-123.36%	-96.88%	3,848.28%	-4.89%	-241.10%	-	-
Horiz. %	-207.47%	97.76%	-418.43%	-13,410.71%	357.78%	341.10%	100.00%	-
EY	6.00	-12.74	2.98	0.09	-3.48	-3.65	-12.45	-
YoY %	147.10%	-527.52%	3,211.11%	102.59%	4.66%	70.68%	-	-
Horiz. %	-48.19%	102.33%	-23.94%	-0.72%	27.95%	29.32%	100.00%	-
DY	6.22	6.59	5.49	5.91	5.39	5.71	4.29	6.38%
YoY %	-5.61%	20.04%	-7.11%	9.65%	-5.60%	33.10%	-	-
Horiz. %	144.99%	153.61%	127.97%	137.76%	125.64%	133.10%	100.00%	-
P/NAPS	0.46	0.45	0.52	0.47	0.49	0.63	0.63	-5.10%
YoY %	2.22%	-13.46%	10.64%	-4.08%	-22.22%	0.00%	-	-
Horiz. %	73.02%	71.43%	82.54%	74.60%	77.78%	100.00%	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