[TIENWAH] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 14.55%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 301,104 186,059 161,962 158,200 141,980 129,663 130,484 74.53%
PBT 32,044 25,077 22,181 21,316 18,708 16,659 16,844 53.47%
Tax -6,704 -5,525 -5,090 -4,098 -3,804 -1,363 -2,117 115.49%
NP 25,340 19,552 17,090 17,218 14,904 15,296 14,726 43.55%
-
NP to SH 21,656 18,705 15,742 15,804 13,796 14,056 13,694 35.69%
-
Tax Rate 20.92% 22.03% 22.95% 19.22% 20.33% 8.18% 12.57% -
Total Cost 275,764 166,507 144,872 140,982 127,076 114,367 115,757 78.27%
-
Net Worth 144,806 141,286 130,269 129,518 129,423 126,222 122,447 11.81%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 10,613 5,514 8,267 - 10,975 6,091 -
Div Payout % - 56.74% 35.03% 52.31% - 78.09% 44.48% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 144,806 141,286 130,269 129,518 129,423 126,222 122,447 11.81%
NOSH 68,955 68,920 68,925 68,892 68,842 68,599 45,689 31.54%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.42% 10.51% 10.55% 10.88% 10.50% 11.80% 11.29% -
ROE 14.96% 13.24% 12.08% 12.20% 10.66% 11.14% 11.18% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 436.66 269.96 234.98 229.63 206.24 189.02 285.59 32.68%
EPS 31.40 27.14 22.84 22.94 20.04 20.49 29.97 3.15%
DPS 0.00 15.40 8.00 12.00 0.00 16.00 13.33 -
NAPS 2.10 2.05 1.89 1.88 1.88 1.84 2.68 -14.99%
Adjusted Per Share Value based on latest NOSH - 68,916
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 208.03 128.54 111.90 109.30 98.09 89.58 90.15 74.53%
EPS 14.96 12.92 10.88 10.92 9.53 9.71 9.46 35.69%
DPS 0.00 7.33 3.81 5.71 0.00 7.58 4.21 -
NAPS 1.0004 0.9761 0.90 0.8948 0.8942 0.8721 0.846 11.81%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.41 1.20 1.24 1.38 1.46 1.42 2.42 -
P/RPS 0.32 0.44 0.53 0.60 0.71 0.75 0.85 -47.83%
P/EPS 4.49 4.42 5.43 6.02 7.29 6.93 8.07 -32.32%
EY 22.27 22.62 18.42 16.62 13.73 14.43 12.39 47.77%
DY 0.00 12.83 6.45 8.70 0.00 11.27 5.51 -
P/NAPS 0.67 0.59 0.66 0.73 0.78 0.77 0.90 -17.84%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 07/05/09 24/02/09 11/11/08 06/08/08 07/05/08 25/02/08 05/11/07 -
Price 1.54 1.29 1.19 1.43 1.47 1.30 1.38 -
P/RPS 0.35 0.48 0.51 0.62 0.71 0.69 0.48 -18.97%
P/EPS 4.90 4.75 5.21 6.23 7.34 6.34 4.60 4.29%
EY 20.39 21.04 19.19 16.04 13.63 15.76 21.72 -4.12%
DY 0.00 11.94 6.72 8.39 0.00 12.31 9.66 -
P/NAPS 0.73 0.63 0.63 0.76 0.78 0.71 0.51 26.98%

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