[TIENWAH] YoY TTM Result on 30-Sep-2021 [#3]

Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 73.83%
YoY- 243.96%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 257,646 248,648 249,439 304,553 351,354 349,087 405,579 -7.28%
PBT -5,652 -1,760 8,160 -18 -1,967 8,555 -2,307 16.09%
Tax -3,623 -3,229 -1,426 -1,521 -2,265 -1,723 7,768 -
NP -9,275 -4,989 6,734 -1,539 -4,232 6,832 5,461 -
-
NP to SH -10,258 -3,167 6,484 -4,504 -12,142 -368 30,894 -
-
Tax Rate - - 17.48% - - 20.14% - -
Total Cost 266,921 253,637 242,705 306,092 355,586 342,255 400,118 -6.52%
-
Net Worth 282,247 299,616 289,485 288,037 309,748 330,012 347,382 -3.39%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 8,105 8,105 12,013 7,960 11,579 5,789 14,364 -9.09%
Div Payout % 0.00% 0.00% 185.28% 0.00% 0.00% 0.00% 46.49% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 282,247 299,616 289,485 288,037 309,748 330,012 347,382 -3.39%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -3.60% -2.01% 2.70% -0.51% -1.20% 1.96% 1.35% -
ROE -3.63% -1.06% 2.24% -1.56% -3.92% -0.11% 8.89% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 178.00 171.79 172.33 210.41 242.74 241.18 280.21 -7.28%
EPS -7.09 -2.19 4.48 -3.11 -8.39 -0.25 21.34 -
DPS 5.60 5.60 8.30 5.50 8.00 4.00 10.00 -9.20%
NAPS 1.95 2.07 2.00 1.99 2.14 2.28 2.40 -3.39%
Adjusted Per Share Value based on latest NOSH - 144,742
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 178.00 171.79 172.33 210.41 242.74 241.18 280.21 -7.28%
EPS -7.09 -2.19 4.48 -3.11 -8.39 -0.25 21.34 -
DPS 5.60 5.60 8.30 5.50 8.00 4.00 10.00 -9.20%
NAPS 1.95 2.07 2.00 1.99 2.14 2.28 2.40 -3.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.84 0.97 1.20 0.895 1.19 1.47 1.66 -
P/RPS 0.47 0.56 0.70 0.43 0.49 0.61 0.59 -3.71%
P/EPS -11.85 -44.33 26.79 -28.76 -14.19 -578.18 7.78 -
EY -8.44 -2.26 3.73 -3.48 -7.05 -0.17 12.86 -
DY 6.67 5.77 6.92 6.15 6.72 2.72 6.02 1.72%
P/NAPS 0.43 0.47 0.60 0.45 0.56 0.64 0.69 -7.57%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 23/11/22 11/11/21 30/11/20 13/11/19 08/11/18 09/11/17 -
Price 0.87 0.925 1.14 0.92 1.25 1.40 1.61 -
P/RPS 0.49 0.54 0.66 0.44 0.51 0.58 0.57 -2.48%
P/EPS -12.28 -42.28 25.45 -29.57 -14.90 -550.65 7.54 -
EY -8.15 -2.37 3.93 -3.38 -6.71 -0.18 13.26 -
DY 6.44 6.05 7.28 5.98 6.40 2.86 6.21 0.60%
P/NAPS 0.45 0.45 0.57 0.46 0.58 0.61 0.67 -6.41%

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