[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.36%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 111,198 111,664 114,148 119,946 113,084 107,520 117,587 -3.65%
PBT 15,080 14,624 14,212 17,092 15,516 15,716 20,337 -18.09%
Tax -1,968 -3,464 -4,826 -5,548 -5,242 -5,524 -8,408 -62.05%
NP 13,112 11,160 9,386 11,544 10,274 10,192 11,929 6.51%
-
NP to SH 10,988 9,136 9,386 11,544 10,274 10,192 11,929 -5.33%
-
Tax Rate 13.05% 23.69% 33.96% 32.46% 33.78% 35.15% 41.34% -
Total Cost 98,086 100,504 104,762 108,402 102,810 97,328 105,658 -4.84%
-
Net Worth 114,759 117,811 115,804 114,809 111,204 111,896 107,840 4.23%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,759 - - - 3,106 -
Div Payout % - - 72.01% - - - 26.04% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 114,759 117,811 115,804 114,809 111,204 111,896 107,840 4.23%
NOSH 45,180 45,138 45,060 45,023 45,021 44,938 44,378 1.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.79% 9.99% 8.22% 9.62% 9.09% 9.48% 10.14% -
ROE 9.57% 7.75% 8.11% 10.05% 9.24% 9.11% 11.06% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 246.12 247.38 253.32 266.41 251.18 239.26 264.96 -4.80%
EPS 24.32 20.24 20.83 25.64 22.82 22.68 26.88 -6.46%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 7.00 -
NAPS 2.54 2.61 2.57 2.55 2.47 2.49 2.43 2.99%
Adjusted Per Share Value based on latest NOSH - 45,025
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 76.82 77.15 78.86 82.87 78.13 74.28 81.24 -3.66%
EPS 7.59 6.31 6.48 7.98 7.10 7.04 8.24 -5.33%
DPS 0.00 0.00 4.67 0.00 0.00 0.00 2.15 -
NAPS 0.7929 0.8139 0.8001 0.7932 0.7683 0.7731 0.745 4.24%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.21 2.30 2.49 2.75 2.98 2.85 2.42 -
P/RPS 0.90 0.93 0.98 1.03 1.19 1.19 0.91 -0.73%
P/EPS 9.09 11.36 11.95 10.73 13.06 12.57 9.00 0.66%
EY 11.00 8.80 8.37 9.32 7.66 7.96 11.11 -0.66%
DY 0.00 0.00 6.02 0.00 0.00 0.00 2.89 -
P/NAPS 0.87 0.88 0.97 1.08 1.21 1.14 1.00 -8.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 25/11/04 19/08/04 18/05/04 26/02/04 -
Price 2.08 2.29 2.25 2.60 2.85 2.63 2.98 -
P/RPS 0.85 0.93 0.89 0.98 1.13 1.10 1.12 -16.81%
P/EPS 8.55 11.31 10.80 10.14 12.49 11.60 11.09 -15.93%
EY 11.69 8.84 9.26 9.86 8.01 8.62 9.02 18.88%
DY 0.00 0.00 6.67 0.00 0.00 0.00 2.35 -
P/NAPS 0.82 0.88 0.88 1.02 1.15 1.06 1.23 -23.70%

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