[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
05-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.94%
YoY- 70.44%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 158,200 141,980 129,663 130,484 121,502 119,360 115,814 23.13%
PBT 21,316 18,708 16,659 16,844 14,370 15,744 14,076 31.90%
Tax -4,098 -3,804 -1,363 -2,117 -2,026 -2,604 -4,012 1.42%
NP 17,218 14,904 15,296 14,726 12,344 13,140 10,064 43.09%
-
NP to SH 15,804 13,796 14,056 13,694 12,344 11,736 8,437 52.01%
-
Tax Rate 19.22% 20.33% 8.18% 12.57% 14.10% 16.54% 28.50% -
Total Cost 140,982 127,076 114,367 115,757 109,158 106,220 105,750 21.15%
-
Net Worth 129,518 129,423 126,222 122,447 132,503 122,288 118,709 5.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,267 - 10,975 6,091 9,851 - 6,822 13.67%
Div Payout % 52.31% - 78.09% 44.48% 79.81% - 80.86% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 129,518 129,423 126,222 122,447 132,503 122,288 118,709 5.98%
NOSH 68,892 68,842 68,599 45,689 49,257 45,629 45,482 31.92%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.88% 10.50% 11.80% 11.29% 10.16% 11.01% 8.69% -
ROE 12.20% 10.66% 11.14% 11.18% 9.32% 9.60% 7.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 229.63 206.24 189.02 285.59 246.67 261.58 254.63 -6.66%
EPS 22.94 20.04 20.49 29.97 25.06 25.72 18.55 15.22%
DPS 12.00 0.00 16.00 13.33 20.00 0.00 15.00 -13.83%
NAPS 1.88 1.88 1.84 2.68 2.69 2.68 2.61 -19.66%
Adjusted Per Share Value based on latest NOSH - 45,677
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 109.30 98.09 89.58 90.15 83.94 82.46 80.01 23.14%
EPS 10.92 9.53 9.71 9.46 8.53 8.11 5.83 52.00%
DPS 5.71 0.00 7.58 4.21 6.81 0.00 4.71 13.70%
NAPS 0.8948 0.8942 0.8721 0.846 0.9154 0.8449 0.8201 5.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.38 1.46 1.42 2.42 2.08 1.80 1.87 -
P/RPS 0.60 0.71 0.75 0.85 0.84 0.69 0.73 -12.26%
P/EPS 6.02 7.29 6.93 8.07 8.30 7.00 10.08 -29.10%
EY 16.62 13.73 14.43 12.39 12.05 14.29 9.92 41.10%
DY 8.70 0.00 11.27 5.51 9.62 0.00 8.02 5.58%
P/NAPS 0.73 0.78 0.77 0.90 0.77 0.67 0.72 0.92%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/08/08 07/05/08 25/02/08 05/11/07 02/08/07 07/05/07 26/02/07 -
Price 1.43 1.47 1.30 1.38 2.10 1.85 1.90 -
P/RPS 0.62 0.71 0.69 0.48 0.85 0.71 0.75 -11.92%
P/EPS 6.23 7.34 6.34 4.60 8.38 7.19 10.24 -28.22%
EY 16.04 13.63 15.76 21.72 11.93 13.90 9.76 39.30%
DY 8.39 0.00 12.31 9.66 9.52 0.00 7.89 4.18%
P/NAPS 0.76 0.78 0.71 0.51 0.78 0.69 0.73 2.72%

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