[TIENWAH] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
12-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -19.24%
YoY- 38.77%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 243,868 248,307 256,036 323,193 349,454 371,995 384,002 -7.28%
PBT -10,766 1,993 5,703 -423 1,187 -6,404 13,226 -
Tax -2,912 -3,478 -1,121 -1,377 -2,661 4,508 1,323 -
NP -13,678 -1,485 4,582 -1,800 -1,474 -1,896 14,549 -
-
NP to SH -14,534 423 3,730 -6,128 -10,008 -6,978 42,144 -
-
Tax Rate - 174.51% 19.66% - 224.18% - -10.00% -
Total Cost 257,546 249,792 251,454 324,993 350,928 373,891 369,453 -5.83%
-
Net Worth 283,695 293,827 293,827 303,959 322,775 327,118 356,066 -3.71%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 8,105 8,105 12,013 7,960 11,579 5,789 14,364 -9.09%
Div Payout % 0.00% 1,916.21% 322.08% 0.00% 0.00% 0.00% 34.08% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 283,695 293,827 293,827 303,959 322,775 327,118 356,066 -3.71%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -5.61% -0.60% 1.79% -0.56% -0.42% -0.51% 3.79% -
ROE -5.12% 0.14% 1.27% -2.02% -3.10% -2.13% 11.84% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 168.48 171.55 176.89 223.29 241.43 257.00 265.30 -7.28%
EPS -10.04 0.29 2.58 -4.23 -6.91 -4.82 29.12 -
DPS 5.60 5.60 8.30 5.50 8.00 4.00 9.92 -9.08%
NAPS 1.96 2.03 2.03 2.10 2.23 2.26 2.46 -3.71%
Adjusted Per Share Value based on latest NOSH - 144,742
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 168.48 171.55 176.89 223.29 241.43 257.00 265.30 -7.28%
EPS -10.04 0.29 2.58 -4.23 -6.91 -4.82 29.12 -
DPS 5.60 5.60 8.30 5.50 8.00 4.00 9.92 -9.08%
NAPS 1.96 2.03 2.03 2.10 2.23 2.26 2.46 -3.71%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.835 1.00 1.00 1.01 1.25 1.33 1.89 -
P/RPS 0.50 0.58 0.57 0.45 0.52 0.52 0.71 -5.67%
P/EPS -8.32 342.18 38.80 -23.86 -18.08 -27.59 6.49 -
EY -12.03 0.29 2.58 -4.19 -5.53 -3.62 15.41 -
DY 6.71 5.60 8.30 5.45 6.40 3.01 5.25 4.17%
P/NAPS 0.43 0.49 0.49 0.48 0.56 0.59 0.77 -9.24%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 10/08/23 12/08/22 13/08/21 12/08/20 13/08/19 07/08/18 08/08/17 -
Price 0.82 0.96 0.92 1.08 1.25 1.51 1.73 -
P/RPS 0.49 0.56 0.52 0.48 0.52 0.59 0.65 -4.59%
P/EPS -8.17 328.49 35.70 -25.51 -18.08 -31.32 5.94 -
EY -12.25 0.30 2.80 -3.92 -5.53 -3.19 16.83 -
DY 6.83 5.83 9.02 5.09 6.40 2.65 5.74 2.93%
P/NAPS 0.42 0.47 0.45 0.51 0.56 0.67 0.70 -8.15%

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