[TIENWAH] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
13-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 66.29%
YoY- -278.79%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 336,044 346,255 352,077 361,124 350,972 342,435 340,185 -0.81%
PBT 13,556 -5,025 1,292 3,956 -7,380 4,971 10,542 18.23%
Tax 516 -1,746 -1,874 -2,854 -452 -2,477 -2,157 -
NP 14,072 -6,771 -582 1,102 -7,832 2,494 8,385 41.17%
-
NP to SH 8,232 -10,872 -6,788 -4,956 -14,700 -6,144 1,209 258.82%
-
Tax Rate -3.81% - 145.05% 72.14% - 49.83% 20.46% -
Total Cost 321,972 353,026 352,659 360,022 358,804 339,941 331,800 -1.98%
-
Net Worth 302,511 301,064 309,748 322,775 319,880 325,670 330,012 -5.63%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 7,960 - - - 11,579 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 302,511 301,064 309,748 322,775 319,880 325,670 330,012 -5.63%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.19% -1.96% -0.17% 0.31% -2.23% 0.73% 2.46% -
ROE 2.72% -3.61% -2.19% -1.54% -4.60% -1.89% 0.37% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 232.17 239.22 243.24 249.49 242.48 236.58 235.03 -0.81%
EPS 5.68 -7.51 -4.69 -3.42 -10.16 -4.24 0.84 257.16%
DPS 0.00 5.50 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.09 2.08 2.14 2.23 2.21 2.25 2.28 -5.63%
Adjusted Per Share Value based on latest NOSH - 144,742
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 232.17 239.22 243.24 249.49 242.48 236.58 235.03 -0.81%
EPS 5.68 -7.51 -4.69 -3.42 -10.16 -4.24 0.84 257.16%
DPS 0.00 5.50 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.09 2.08 2.14 2.23 2.21 2.25 2.28 -5.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.79 1.11 1.19 1.25 1.38 1.12 1.47 -
P/RPS 0.34 0.46 0.49 0.50 0.57 0.47 0.63 -33.68%
P/EPS 13.89 -14.78 -25.37 -36.51 -13.59 -26.39 175.94 -81.56%
EY 7.20 -6.77 -3.94 -2.74 -7.36 -3.79 0.57 441.54%
DY 0.00 4.95 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.38 0.53 0.56 0.56 0.62 0.50 0.64 -29.33%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 28/02/20 13/11/19 13/08/19 08/05/19 28/02/19 08/11/18 -
Price 1.02 1.03 1.25 1.25 1.40 1.15 1.40 -
P/RPS 0.44 0.43 0.51 0.50 0.58 0.49 0.60 -18.66%
P/EPS 17.93 -13.71 -26.65 -36.51 -13.78 -27.09 167.56 -77.43%
EY 5.58 -7.29 -3.75 -2.74 -7.25 -3.69 0.60 341.63%
DY 0.00 5.34 0.00 0.00 0.00 6.96 0.00 -
P/NAPS 0.49 0.50 0.58 0.56 0.63 0.51 0.61 -13.57%

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