[TIENWAH] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	371,995	384,002	356,896	350,317	361,609	400,990	402,853	-1.31%
YoY %	-3.13%	7.59%	1.88%	-3.12%	-9.82%	-0.46%	-	-
Horiz. %	92.34%	95.32%	88.59%	86.96%	89.76%	99.54%	100.00%	-
PBT	-6,404	13,226	44,834	14,537	30,625	47,694	49,090	-
YoY %	-148.42%	-70.50%	208.41%	-52.53%	-35.79%	-2.84%	-	-
Horiz. %	-13.05%	26.94%	91.33%	29.61%	62.39%	97.16%	100.00%	-
Tax	4,508	1,323	-2,725	-4,720	-7,129	-5,686	-6,898	-
YoY %	240.74%	148.55%	42.27%	33.79%	-25.38%	17.57%	-	-
Horiz. %	-65.35%	-19.18%	39.50%	68.43%	103.35%	82.43%	100.00%	-
NP	-1,896	14,549	42,109	9,817	23,496	42,008	42,192	-
YoY %	-113.03%	-65.45%	328.94%	-58.22%	-44.07%	-0.44%	-	-
Horiz. %	-4.49%	34.48%	99.80%	23.27%	55.69%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,978	42,144	38,112	12,037	17,538	30,115	27,832	-
YoY %	-116.56%	10.58%	216.62%	-31.37%	-41.76%	8.20%	-	-
Horiz. %	-25.07%	151.42%	136.94%	43.25%	63.01%	108.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-10.00%	6.08%	32.47%	23.28%	11.92%	14.05%	-
YoY %	-	-264.47%	-81.28%	39.48%	95.30%	-15.16%	-	-
Horiz. %	-	-71.17%	43.27%	231.10%	165.69%	84.84%	100.00%	-
Total Cost	373,891	369,453	314,787	340,500	338,113	358,982	360,661	0.60%
YoY %	1.20%	17.37%	-7.55%	0.71%	-5.81%	-0.47%	-	-
Horiz. %	103.67%	102.44%	87.28%	94.41%	93.75%	99.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	327,118	356,066	275,010	247,027	238,481	230,623	231,626	5.91%
YoY %	-8.13%	29.47%	11.33%	3.58%	3.41%	-0.43%	-	-
Horiz. %	141.23%	153.72%	118.73%	106.65%	102.96%	99.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	5,789	14,364	17,369	7,719	9,062	15,690	24,619	-21.42%
YoY %	-59.70%	-17.30%	125.02%	-14.82%	-42.24%	-36.27%	-	-
Horiz. %	23.51%	58.35%	70.55%	31.35%	36.81%	63.73%	100.00%	-
Div Payout %	0.00%	34.08%	45.57%	64.13%	51.67%	52.10%	88.46%	-
YoY %	0.00%	-25.21%	-28.94%	24.11%	-0.83%	-41.10%	-	-
Horiz. %	0.00%	38.53%	51.51%	72.50%	58.41%	58.90%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	327,118	356,066	275,010	247,027	238,481	230,623	231,626	5.91%
YoY %	-8.13%	29.47%	11.33%	3.58%	3.41%	-0.43%	-	-
Horiz. %	141.23%	153.72%	118.73%	106.65%	102.96%	99.57%	100.00%	-
NOSH	144,742	144,742	144,742	96,495	96,551	96,495	96,511	6.98%
YoY %	0.00%	0.00%	50.00%	-0.06%	0.06%	-0.02%	-	-
Horiz. %	149.97%	149.97%	149.97%	99.98%	100.04%	99.98%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-0.51%	3.79%	11.80%	2.80%	6.50%	10.48%	10.47%	-
YoY %	-113.46%	-67.88%	321.43%	-56.92%	-37.98%	0.10%	-	-
Horiz. %	-4.87%	36.20%	112.70%	26.74%	62.08%	100.10%	100.00%	-
ROE	-2.13%	11.84%	13.86%	4.87%	7.35%	13.06%	12.02%	-
YoY %	-117.99%	-14.57%	184.60%	-33.74%	-43.72%	8.65%	-	-
Horiz. %	-17.72%	98.50%	115.31%	40.52%	61.15%	108.65%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	257.00	265.30	369.86	363.04	374.53	415.56	417.42	-7.76%
YoY %	-3.13%	-28.27%	1.88%	-3.07%	-9.87%	-0.45%	-	-
Horiz. %	61.57%	63.56%	88.61%	86.97%	89.72%	99.55%	100.00%	-
EPS	-4.82	29.12	39.50	12.47	18.16	31.21	28.84	-
YoY %	-116.55%	-26.28%	216.76%	-31.33%	-41.81%	8.22%	-	-
Horiz. %	-16.71%	100.97%	136.96%	43.24%	62.97%	108.22%	100.00%	-
DPS	4.00	9.92	18.00	8.00	9.39	16.26	25.52	-26.56%
YoY %	-59.68%	-44.89%	125.00%	-14.80%	-42.25%	-36.29%	-	-
Horiz. %	15.67%	38.87%	70.53%	31.35%	36.79%	63.71%	100.00%	-
NAPS	2.26	2.46	2.85	2.56	2.47	2.39	2.40	-0.99%
YoY %	-8.13%	-13.68%	11.33%	3.64%	3.35%	-0.42%	-	-
Horiz. %	94.17%	102.50%	118.75%	106.67%	102.92%	99.58%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	257.00	265.30	246.57	242.03	249.83	277.04	278.32	-1.31%
YoY %	-3.13%	7.60%	1.88%	-3.12%	-9.82%	-0.46%	-	-
Horiz. %	92.34%	95.32%	88.59%	86.96%	89.76%	99.54%	100.00%	-
EPS	-4.82	29.12	26.33	8.32	12.12	20.81	19.23	-
YoY %	-116.55%	10.60%	216.47%	-31.35%	-41.76%	8.22%	-	-
Horiz. %	-25.07%	151.43%	136.92%	43.27%	63.03%	108.22%	100.00%	-
DPS	4.00	9.92	12.00	5.33	6.26	10.84	17.01	-21.42%
YoY %	-59.68%	-17.33%	125.14%	-14.86%	-42.25%	-36.27%	-	-
Horiz. %	23.52%	58.32%	70.55%	31.33%	36.80%	63.73%	100.00%	-
NAPS	2.26	2.46	1.90	1.7067	1.6476	1.5933	1.6003	5.91%
YoY %	-8.13%	29.47%	11.33%	3.59%	3.41%	-0.44%	-	-
Horiz. %	141.22%	153.72%	118.73%	106.65%	102.96%	99.56%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.33	1.89	1.70	1.74	2.34	2.38	1.91	-
P/RPS	0.52	0.71	0.46	0.48	0.62	0.57	0.46	2.06%
YoY %	-26.76%	54.35%	-4.17%	-22.58%	8.77%	23.91%	-	-
Horiz. %	113.04%	154.35%	100.00%	104.35%	134.78%	123.91%	100.00%	-
P/EPS	-27.59	6.49	4.30	13.95	12.88	7.63	6.62	-
YoY %	-525.12%	50.93%	-69.18%	8.31%	68.81%	15.26%	-	-
Horiz. %	-416.77%	98.04%	64.95%	210.73%	194.56%	115.26%	100.00%	-
EY	-3.62	15.41	23.23	7.17	7.76	13.11	15.10	-
YoY %	-123.49%	-33.66%	223.99%	-7.60%	-40.81%	-13.18%	-	-
Horiz. %	-23.97%	102.05%	153.84%	47.48%	51.39%	86.82%	100.00%	-
DY	3.01	5.25	10.59	4.60	4.01	6.83	13.36	-21.98%
YoY %	-42.67%	-50.42%	130.22%	14.71%	-41.29%	-48.88%	-	-
Horiz. %	22.53%	39.30%	79.27%	34.43%	30.01%	51.12%	100.00%	-
P/NAPS	0.59	0.77	0.60	0.68	0.95	1.00	0.80	-4.94%
YoY %	-23.38%	28.33%	-11.76%	-28.42%	-5.00%	25.00%	-	-
Horiz. %	73.75%	96.25%	75.00%	85.00%	118.75%	125.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	07/08/18	08/08/17	04/08/16	10/08/15	06/08/14	01/08/13	13/08/12	-
Price	1.51	1.73	1.60	1.68	2.34	2.36	1.93	-
P/RPS	0.59	0.65	0.43	0.46	0.62	0.57	0.46	4.23%
YoY %	-9.23%	51.16%	-6.52%	-25.81%	8.77%	23.91%	-	-
Horiz. %	128.26%	141.30%	93.48%	100.00%	134.78%	123.91%	100.00%	-
P/EPS	-31.32	5.94	4.05	13.47	12.88	7.56	6.69	-
YoY %	-627.27%	46.67%	-69.93%	4.58%	70.37%	13.00%	-	-
Horiz. %	-468.16%	88.79%	60.54%	201.35%	192.53%	113.00%	100.00%	-
EY	-3.19	16.83	24.69	7.43	7.76	13.22	14.94	-
YoY %	-118.95%	-31.83%	232.30%	-4.25%	-41.30%	-11.51%	-	-
Horiz. %	-21.35%	112.65%	165.26%	49.73%	51.94%	88.49%	100.00%	-
DY	2.65	5.74	11.25	4.76	4.01	6.89	13.22	-23.48%
YoY %	-53.83%	-48.98%	136.34%	18.70%	-41.80%	-47.88%	-	-
Horiz. %	20.05%	43.42%	85.10%	36.01%	30.33%	52.12%	100.00%	-
P/NAPS	0.67	0.70	0.56	0.66	0.95	0.99	0.80	-2.91%
YoY %	-4.29%	25.00%	-15.15%	-30.53%	-4.04%	23.75%	-	-
Horiz. %	83.75%	87.50%	70.00%	82.50%	118.75%	123.75%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos