[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 35.4%
YoY- -40.69%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 121,502 119,360 115,814 116,765 108,900 108,436 113,769 4.49%
PBT 14,370 15,744 14,076 13,654 11,730 12,056 16,253 -7.90%
Tax -2,026 -2,604 -4,012 -3,965 -4,414 -3,620 -3,166 -25.80%
NP 12,344 13,140 10,064 9,689 7,316 8,436 13,087 -3.83%
-
NP to SH 12,344 11,736 8,437 8,034 5,934 7,284 10,936 8.43%
-
Tax Rate 14.10% 16.54% 28.50% 29.04% 37.63% 30.03% 19.48% -
Total Cost 109,158 106,220 105,750 107,076 101,584 100,000 100,682 5.55%
-
Net Worth 132,503 122,288 118,709 116,793 118,134 122,610 119,951 6.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,851 - 6,822 6,059 9,087 - 5,431 48.89%
Div Payout % 79.81% - 80.86% 75.41% 153.14% - 49.67% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 132,503 122,288 118,709 116,793 118,134 122,610 119,951 6.87%
NOSH 49,257 45,629 45,482 45,444 45,436 45,411 45,264 5.81%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.16% 11.01% 8.69% 8.30% 6.72% 7.78% 11.50% -
ROE 9.32% 9.60% 7.11% 6.88% 5.02% 5.94% 9.12% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 246.67 261.58 254.63 256.94 239.68 238.79 251.34 -1.24%
EPS 25.06 25.72 18.55 17.68 13.06 16.04 24.16 2.47%
DPS 20.00 0.00 15.00 13.33 20.00 0.00 12.00 40.70%
NAPS 2.69 2.68 2.61 2.57 2.60 2.70 2.65 1.00%
Adjusted Per Share Value based on latest NOSH - 45,453
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 83.94 82.46 80.01 80.67 75.24 74.92 78.60 4.49%
EPS 8.53 8.11 5.83 5.55 4.10 5.03 7.56 8.40%
DPS 6.81 0.00 4.71 4.19 6.28 0.00 3.75 49.01%
NAPS 0.9154 0.8449 0.8201 0.8069 0.8162 0.8471 0.8287 6.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.08 1.80 1.87 1.88 1.93 2.20 1.82 -
P/RPS 0.84 0.69 0.73 0.73 0.81 0.92 0.72 10.85%
P/EPS 8.30 7.00 10.08 10.63 14.78 13.72 7.53 6.72%
EY 12.05 14.29 9.92 9.40 6.77 7.29 13.27 -6.24%
DY 9.62 0.00 8.02 7.09 10.36 0.00 6.59 28.77%
P/NAPS 0.77 0.67 0.72 0.73 0.74 0.81 0.69 7.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 07/05/07 26/02/07 20/11/06 09/08/06 13/06/06 28/02/06 -
Price 2.10 1.85 1.90 1.96 1.86 1.97 2.21 -
P/RPS 0.85 0.71 0.75 0.76 0.78 0.83 0.88 -2.29%
P/EPS 8.38 7.19 10.24 11.09 14.24 12.28 9.15 -5.70%
EY 11.93 13.90 9.76 9.02 7.02 8.14 10.93 6.02%
DY 9.52 0.00 7.89 6.80 10.75 0.00 5.43 45.54%
P/NAPS 0.78 0.69 0.73 0.76 0.72 0.73 0.83 -4.06%

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