[TIENWAH] YoY Cumulative Quarter Result on 31-Mar-2023 [#1]

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 106.76%
YoY- -31.15%
Quarter Report
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 63,421 62,234 64,786 65,912 84,011 87,743 81,542 -4.09%
PBT 542 2,356 1,862 3,910 3,389 -1,845 -278 -
Tax -139 -627 -379 -459 129 -113 -390 -15.78%
NP 403 1,729 1,483 3,451 3,518 -1,958 -668 -
-
NP to SH 267 1,028 1,493 3,360 2,058 -3,675 -2,420 -
-
Tax Rate 25.65% 26.61% 20.35% 11.74% -3.81% - - -
Total Cost 63,018 60,505 63,303 62,461 80,493 89,701 82,210 -4.33%
-
Net Worth 283,695 270,668 285,142 289,485 302,511 319,880 322,775 -2.12%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 283,695 270,668 285,142 289,485 302,511 319,880 322,775 -2.12%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.64% 2.78% 2.29% 5.24% 4.19% -2.23% -0.82% -
ROE 0.09% 0.38% 0.52% 1.16% 0.68% -1.15% -0.75% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.82 43.00 44.76 45.54 58.04 60.62 56.34 -4.09%
EPS 0.18 0.71 1.03 2.32 1.42 -2.54 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.87 1.97 2.00 2.09 2.21 2.23 -2.12%
Adjusted Per Share Value based on latest NOSH - 144,742
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.82 43.00 44.76 45.54 58.04 60.62 56.34 -4.09%
EPS 0.18 0.71 1.03 2.32 1.42 -2.54 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.87 1.97 2.00 2.09 2.21 2.23 -2.12%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.89 0.865 0.99 0.905 0.79 1.38 1.45 -
P/RPS 2.03 2.01 2.21 1.99 1.36 2.28 2.57 -3.85%
P/EPS 482.47 121.79 95.98 38.99 55.56 -54.35 -86.73 -
EY 0.21 0.82 1.04 2.57 1.80 -1.84 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.50 0.45 0.38 0.62 0.65 -5.93%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 24/05/23 25/05/22 28/05/21 26/06/20 08/05/19 14/05/18 -
Price 0.90 0.85 1.02 0.93 1.02 1.40 1.40 -
P/RPS 2.05 1.98 2.28 2.04 1.76 2.31 2.49 -3.18%
P/EPS 487.90 119.68 98.89 40.06 71.74 -55.14 -83.74 -
EY 0.20 0.84 1.01 2.50 1.39 -1.81 -1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.52 0.47 0.49 0.63 0.63 -5.10%

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