[TIENWAH] YoY TTM Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -29.81%
YoY- 3415.2%
Quarter Report
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 271,571 241,408 252,648 260,850 342,523 348,636 388,460 -5.78%
PBT 10,904 -13,536 6,920 4,360 209 3,404 -40,928 -
Tax -2,442 -2,192 -3,942 -1,585 -1,504 -2,200 4,852 -
NP 8,462 -15,728 2,978 2,775 -1,295 1,204 -36,076 -
-
NP to SH 7,821 -15,675 4,394 125 -5,139 -7,399 -25,237 -
-
Tax Rate 22.40% - 56.97% 36.35% 719.62% 64.63% - -
Total Cost 263,109 257,136 249,670 258,075 343,818 347,432 424,536 -7.65%
-
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 8,105 8,105 8,105 7,960 7,960 11,579 8,684 -1.14%
Div Payout % 103.64% 0.00% 184.47% 6,368.67% 0.00% 0.00% 0.00% -
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 3.12% -6.52% 1.18% 1.06% -0.38% 0.35% -9.29% -
ROE 2.76% -5.79% 1.54% 0.04% -1.70% -2.31% -7.82% -
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 187.62 166.78 174.55 180.22 236.64 240.87 268.38 -5.78%
EPS 5.40 -10.83 3.04 0.09 -3.55 -5.11 -17.44 -
DPS 5.60 5.60 5.60 5.50 5.50 8.00 6.00 -1.14%
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 187.62 166.78 174.55 180.22 236.64 240.87 268.38 -5.78%
EPS 5.40 -10.83 3.04 0.09 -3.55 -5.11 -17.44 -
DPS 5.60 5.60 5.60 5.50 5.50 8.00 6.00 -1.14%
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 0.47 0.52 0.57 0.50 0.33 0.57 0.54 -2.28%
P/EPS 16.47 -7.99 32.61 1,047.94 -22.25 -27.00 -8.32 -
EY 6.07 -12.52 3.07 0.10 -4.49 -3.70 -12.02 -
DY 6.29 6.47 5.66 6.08 6.96 5.80 4.14 7.21%
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 0.48 0.51 0.58 0.52 0.43 0.58 0.52 -1.32%
P/EPS 16.66 -7.85 33.60 1,076.88 -28.73 -27.39 -8.03 -
EY 6.00 -12.74 2.98 0.09 -3.48 -3.65 -12.45 -
DY 6.22 6.59 5.49 5.91 5.39 5.71 4.29 6.38%
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