[TIENWAH] YoY Cumulative 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- 32.57%
YoY- -278.79%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 129,120 134,587 157,500 180,562 173,543 218,857 163,559 -3.86%
PBT 1,469 8,444 6,580 1,978 5,762 -23,804 14,164 -31.44%
Tax -638 -1,182 -1,058 -1,427 -1,243 -1,973 -1,887 -16.52%
NP 831 7,262 5,522 551 4,519 -25,777 12,277 -36.14%
-
NP to SH 1,335 7,173 2,266 -2,478 1,386 -10,321 11,723 -30.36%
-
Tax Rate 43.43% 14.00% 16.08% 72.14% 21.57% - 13.32% -
Total Cost 128,289 127,325 151,978 180,011 169,024 244,634 151,282 -2.70%
-
Net Worth 293,827 293,827 303,959 322,775 327,118 356,066 275,010 1.10%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 4,052 4,052 - - - 2,894 3,859 0.81%
Div Payout % 303.58% 56.50% - - - 0.00% 32.93% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 293,827 293,827 303,959 322,775 327,118 356,066 275,010 1.10%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 0.64% 5.40% 3.51% 0.31% 2.60% -11.78% 7.51% -
ROE 0.45% 2.44% 0.75% -0.77% 0.42% -2.90% 4.26% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 89.21 92.98 108.81 124.75 119.90 151.20 169.50 -10.14%
EPS 0.92 4.96 1.57 -1.71 0.96 -7.13 12.15 -34.94%
DPS 2.80 2.80 0.00 0.00 0.00 2.00 4.00 -5.76%
NAPS 2.03 2.03 2.10 2.23 2.26 2.46 2.85 -5.49%
Adjusted Per Share Value based on latest NOSH - 144,742
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 89.21 92.98 108.81 124.75 119.90 151.20 113.00 -3.86%
EPS 0.92 4.96 1.57 -1.71 0.96 -7.13 8.10 -30.39%
DPS 2.80 2.80 0.00 0.00 0.00 2.00 2.67 0.79%
NAPS 2.03 2.03 2.10 2.23 2.26 2.46 1.90 1.10%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.00 1.00 1.01 1.25 1.33 1.89 1.70 -
P/RPS 1.12 1.08 0.93 1.00 1.11 1.25 1.00 1.90%
P/EPS 108.42 20.18 64.51 -73.01 138.89 -26.51 13.99 40.65%
EY 0.92 4.96 1.55 -1.37 0.72 -3.77 7.15 -28.93%
DY 2.80 2.80 0.00 0.00 0.00 1.06 2.35 2.96%
P/NAPS 0.49 0.49 0.48 0.56 0.59 0.77 0.60 -3.31%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 12/08/22 13/08/21 12/08/20 13/08/19 07/08/18 08/08/17 04/08/16 -
Price 0.96 0.92 1.08 1.25 1.51 1.73 1.60 -
P/RPS 1.08 0.99 0.99 1.00 1.26 1.14 0.94 2.33%
P/EPS 104.08 18.56 68.99 -73.01 157.69 -24.26 13.17 41.11%
EY 0.96 5.39 1.45 -1.37 0.63 -4.12 7.59 -29.13%
DY 2.92 3.04 0.00 0.00 0.00 1.16 2.50 2.62%
P/NAPS 0.47 0.45 0.51 0.56 0.67 0.70 0.56 -2.87%

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