[TIENWAH] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -89.8%
YoY- -158.57%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 87,296 81,596 92,001 81,542 93,948 104,504 108,466 -13.44%
PBT -2,936 2,145 6,040 -278 648 -12,814 -28,484 -77.92%
Tax -859 -375 -853 -390 -105 5,856 -509 41.61%
NP -3,795 1,770 5,187 -668 543 -6,958 -28,993 -74.12%
-
NP to SH -7,051 -479 3,806 -2,420 -1,275 -7,089 -14,453 -37.94%
-
Tax Rate - 17.48% 14.12% - 16.20% - - -
Total Cost 91,091 79,826 86,814 82,210 93,405 111,462 137,459 -23.93%
-
Net Worth 325,670 330,012 327,118 322,775 334,355 347,382 356,066 -5.75%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,579 - - - 5,789 - 2,894 151.39%
Div Payout % 0.00% - - - 0.00% - 0.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 325,670 330,012 327,118 322,775 334,355 347,382 356,066 -5.75%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.35% 2.17% 5.64% -0.82% 0.58% -6.66% -26.73% -
ROE -2.17% -0.15% 1.16% -0.75% -0.38% -2.04% -4.06% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.31 56.37 63.56 56.34 64.91 72.20 74.94 -13.44%
EPS -4.87 -0.33 2.63 -1.67 -0.88 -4.90 -9.99 -37.97%
DPS 8.00 0.00 0.00 0.00 4.00 0.00 2.00 151.34%
NAPS 2.25 2.28 2.26 2.23 2.31 2.40 2.46 -5.75%
Adjusted Per Share Value based on latest NOSH - 144,742
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.31 56.37 63.56 56.34 64.91 72.20 74.94 -13.44%
EPS -4.87 -0.33 2.63 -1.67 -0.88 -4.90 -9.99 -37.97%
DPS 8.00 0.00 0.00 0.00 4.00 0.00 2.00 151.34%
NAPS 2.25 2.28 2.26 2.23 2.31 2.40 2.46 -5.75%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.12 1.47 1.33 1.45 1.54 1.66 1.89 -
P/RPS 1.86 2.61 2.09 2.57 2.37 2.30 2.52 -18.28%
P/EPS -22.99 -444.20 50.58 -86.73 -174.83 -33.89 -18.93 13.79%
EY -4.35 -0.23 1.98 -1.15 -0.57 -2.95 -5.28 -12.08%
DY 7.14 0.00 0.00 0.00 2.60 0.00 1.06 255.42%
P/NAPS 0.50 0.64 0.59 0.65 0.67 0.69 0.77 -24.95%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 08/11/18 07/08/18 14/05/18 26/02/18 09/11/17 08/08/17 -
Price 1.15 1.40 1.51 1.40 1.55 1.61 1.73 -
P/RPS 1.91 2.48 2.38 2.49 2.39 2.23 2.31 -11.87%
P/EPS -23.61 -423.05 57.43 -83.74 -175.96 -32.87 -17.33 22.82%
EY -4.24 -0.24 1.74 -1.19 -0.57 -3.04 -5.77 -18.52%
DY 6.96 0.00 0.00 0.00 2.58 0.00 1.16 229.11%
P/NAPS 0.51 0.61 0.67 0.63 0.67 0.67 0.70 -18.98%

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