[TIENWAH] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
08-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -349.78%
YoY- -188.04%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 157,500 180,562 173,543 218,857 163,559 174,037 177,406 -1.96%
PBT 6,580 1,978 5,762 -23,804 14,164 6,952 15,394 -13.19%
Tax -1,058 -1,427 -1,243 -1,973 -1,887 -953 -3,392 -17.63%
NP 5,522 551 4,519 -25,777 12,277 5,999 12,002 -12.12%
-
NP to SH 2,266 -2,478 1,386 -10,321 11,723 7,586 9,080 -20.63%
-
Tax Rate 16.08% 72.14% 21.57% - 13.32% 13.71% 22.03% -
Total Cost 151,978 180,011 169,024 244,634 151,282 168,038 165,404 -1.39%
-
Net Worth 303,959 322,775 327,118 356,066 275,010 247,027 238,337 4.13%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - 2,894 3,859 3,859 2,894 -
Div Payout % - - - 0.00% 32.93% 50.88% 31.88% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 303,959 322,775 327,118 356,066 275,010 247,027 238,337 4.13%
NOSH 144,742 144,742 144,742 144,742 144,742 96,495 96,493 6.98%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.51% 0.31% 2.60% -11.78% 7.51% 3.45% 6.77% -
ROE 0.75% -0.77% 0.42% -2.90% 4.26% 3.07% 3.81% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 108.81 124.75 119.90 151.20 169.50 180.36 183.85 -8.36%
EPS 1.57 -1.71 0.96 -7.13 12.15 7.86 9.41 -25.78%
DPS 0.00 0.00 0.00 2.00 4.00 4.00 3.00 -
NAPS 2.10 2.23 2.26 2.46 2.85 2.56 2.47 -2.66%
Adjusted Per Share Value based on latest NOSH - 144,742
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 108.81 124.75 119.90 151.20 113.00 120.24 122.57 -1.96%
EPS 1.57 -1.71 0.96 -7.13 8.10 5.24 6.27 -20.59%
DPS 0.00 0.00 0.00 2.00 2.67 2.67 2.00 -
NAPS 2.10 2.23 2.26 2.46 1.90 1.7067 1.6466 4.13%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.01 1.25 1.33 1.89 1.70 1.74 2.34 -
P/RPS 0.93 1.00 1.11 1.25 1.00 0.96 1.27 -5.05%
P/EPS 64.51 -73.01 138.89 -26.51 13.99 22.13 24.87 17.20%
EY 1.55 -1.37 0.72 -3.77 7.15 4.52 4.02 -14.67%
DY 0.00 0.00 0.00 1.06 2.35 2.30 1.28 -
P/NAPS 0.48 0.56 0.59 0.77 0.60 0.68 0.95 -10.74%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 12/08/20 13/08/19 07/08/18 08/08/17 04/08/16 10/08/15 06/08/14 -
Price 1.08 1.25 1.51 1.73 1.60 1.68 2.34 -
P/RPS 0.99 1.00 1.26 1.14 0.94 0.93 1.27 -4.06%
P/EPS 68.99 -73.01 157.69 -24.26 13.17 21.37 24.87 18.51%
EY 1.45 -1.37 0.63 -4.12 7.59 4.68 4.02 -15.61%
DY 0.00 0.00 0.00 1.16 2.50 2.38 1.28 -
P/NAPS 0.51 0.56 0.67 0.70 0.56 0.66 0.95 -9.83%

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