[TIENWAH] QoQ 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 92,819 87,743 87,296 81,596 92,001 81,542 93,948 -0.80%
PBT 3,823 -1,845 -2,936 2,145 6,040 -278 648 227.56%
Tax -1,314 -113 -859 -375 -853 -390 -105 441.51%
NP 2,509 -1,958 -3,795 1,770 5,187 -668 543 178.19%
-
NP to SH 1,197 -3,675 -7,051 -479 3,806 -2,420 -1,275 -
-
Tax Rate 34.37% - - 17.48% 14.12% - 16.20% -
Total Cost 90,310 89,701 91,091 79,826 86,814 82,210 93,405 -2.22%
-
Net Worth 322,775 319,880 325,670 330,012 327,118 322,775 334,355 -2.32%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 11,579 - - - 5,789 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 322,775 319,880 325,670 330,012 327,118 322,775 334,355 -2.32%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.70% -2.23% -4.35% 2.17% 5.64% -0.82% 0.58% -
ROE 0.37% -1.15% -2.17% -0.15% 1.16% -0.75% -0.38% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 64.13 60.62 60.31 56.37 63.56 56.34 64.91 -0.80%
EPS 0.83 -2.54 -4.87 -0.33 2.63 -1.67 -0.88 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 4.00 -
NAPS 2.23 2.21 2.25 2.28 2.26 2.23 2.31 -2.32%
Adjusted Per Share Value based on latest NOSH - 144,742
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 64.13 60.62 60.31 56.37 63.56 56.34 64.91 -0.80%
EPS 0.83 -2.54 -4.87 -0.33 2.63 -1.67 -0.88 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 4.00 -
NAPS 2.23 2.21 2.25 2.28 2.26 2.23 2.31 -2.32%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.25 1.38 1.12 1.47 1.33 1.45 1.54 -
P/RPS 1.95 2.28 1.86 2.61 2.09 2.57 2.37 -12.22%
P/EPS 151.15 -54.35 -22.99 -444.20 50.58 -86.73 -174.83 -
EY 0.66 -1.84 -4.35 -0.23 1.98 -1.15 -0.57 -
DY 0.00 0.00 7.14 0.00 0.00 0.00 2.60 -
P/NAPS 0.56 0.62 0.50 0.64 0.59 0.65 0.67 -11.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 13/08/19 08/05/19 28/02/19 08/11/18 07/08/18 14/05/18 26/02/18 -
Price 1.25 1.40 1.15 1.40 1.51 1.40 1.55 -
P/RPS 1.95 2.31 1.91 2.48 2.38 2.49 2.39 -12.71%
P/EPS 151.15 -55.14 -23.61 -423.05 57.43 -83.74 -175.96 -
EY 0.66 -1.81 -4.24 -0.24 1.74 -1.19 -0.57 -
DY 0.00 0.00 6.96 0.00 0.00 0.00 2.58 -
P/NAPS 0.56 0.63 0.51 0.61 0.67 0.63 0.67 -11.29%

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