[TIENWAH] QoQ Quarter Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -1055.06%
YoY- -203.4%
Quarter Report
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 66,794 62,234 56,240 58,600 64,334 64,786 60,928 6.33%
PBT 2,377 2,356 -13,599 -1,900 -393 1,862 -1,329 -
Tax -979 -627 -1,127 -179 -259 -379 -2,412 -45.27%
NP 1,398 1,729 -14,726 -2,079 -652 1,483 -3,741 -
-
NP to SH 983 1,028 -14,720 -1,825 -158 1,493 -2,677 -
-
Tax Rate 41.19% 26.61% - - - 20.35% - -
Total Cost 65,396 60,505 70,966 60,679 64,986 63,303 64,669 0.75%
-
Net Worth 283,695 270,668 267,773 299,616 293,827 285,142 282,247 0.34%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 4,052 - 4,052 - 4,052 - 4,052 0.00%
Div Payout % 412.29% - 0.00% - 0.00% - 0.00% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 283,695 270,668 267,773 299,616 293,827 285,142 282,247 0.34%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.09% 2.78% -26.18% -3.55% -1.01% 2.29% -6.14% -
ROE 0.35% 0.38% -5.50% -0.61% -0.05% 0.52% -0.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 46.15 43.00 38.86 40.49 44.45 44.76 42.09 6.34%
EPS 0.68 0.71 -10.17 -1.26 -0.11 1.03 -1.85 -
DPS 2.80 0.00 2.80 0.00 2.80 0.00 2.80 0.00%
NAPS 1.96 1.87 1.85 2.07 2.03 1.97 1.95 0.34%
Adjusted Per Share Value based on latest NOSH - 144,742
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 46.15 43.00 38.86 40.49 44.45 44.76 42.09 6.34%
EPS 0.68 0.71 -10.17 -1.26 -0.11 1.03 -1.85 -
DPS 2.80 0.00 2.80 0.00 2.80 0.00 2.80 0.00%
NAPS 1.96 1.87 1.85 2.07 2.03 1.97 1.95 0.34%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.835 0.865 0.89 0.97 1.00 0.99 1.02 -
P/RPS 1.81 2.01 2.29 2.40 2.25 2.21 2.42 -17.64%
P/EPS 122.95 121.79 -8.75 -76.93 -916.09 95.98 -55.15 -
EY 0.81 0.82 -11.43 -1.30 -0.11 1.04 -1.81 -
DY 3.35 0.00 3.15 0.00 2.80 0.00 2.75 14.10%
P/NAPS 0.43 0.46 0.48 0.47 0.49 0.50 0.52 -11.93%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 10/08/23 24/05/23 28/02/23 23/11/22 12/08/22 25/05/22 28/02/22 -
Price 0.82 0.85 0.88 0.925 0.96 1.02 1.06 -
P/RPS 1.78 1.98 2.26 2.28 2.16 2.28 2.52 -20.73%
P/EPS 120.74 119.68 -8.65 -73.36 -879.45 98.89 -57.31 -
EY 0.83 0.84 -11.56 -1.36 -0.11 1.01 -1.74 -
DY 3.41 0.00 3.18 0.00 2.92 0.00 2.64 18.65%
P/NAPS 0.42 0.45 0.48 0.45 0.47 0.52 0.54 -15.46%

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