[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.39%
YoY- 14.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 301,764 301,104 186,059 161,962 158,200 141,980 129,663 75.70%
PBT 31,072 32,044 25,077 22,181 21,316 18,708 16,659 51.58%
Tax -7,006 -6,704 -5,525 -5,090 -4,098 -3,804 -1,363 198.13%
NP 24,066 25,340 19,552 17,090 17,218 14,904 15,296 35.31%
-
NP to SH 18,504 21,656 18,705 15,742 15,804 13,796 14,056 20.13%
-
Tax Rate 22.55% 20.92% 22.03% 22.95% 19.22% 20.33% 8.18% -
Total Cost 277,698 275,764 166,507 144,872 140,982 127,076 114,367 80.75%
-
Net Worth 149,603 144,806 141,286 130,269 129,518 129,423 126,222 12.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,030 - 10,613 5,514 8,267 - 10,975 0.33%
Div Payout % 59.61% - 56.74% 35.03% 52.31% - 78.09% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 149,603 144,806 141,286 130,269 129,518 129,423 126,222 12.00%
NOSH 68,941 68,955 68,920 68,925 68,892 68,842 68,599 0.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.98% 8.42% 10.51% 10.55% 10.88% 10.50% 11.80% -
ROE 12.37% 14.96% 13.24% 12.08% 12.20% 10.66% 11.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 437.71 436.66 269.96 234.98 229.63 206.24 189.02 75.12%
EPS 26.84 31.40 27.14 22.84 22.94 20.04 20.49 19.73%
DPS 16.00 0.00 15.40 8.00 12.00 0.00 16.00 0.00%
NAPS 2.17 2.10 2.05 1.89 1.88 1.88 1.84 11.63%
Adjusted Per Share Value based on latest NOSH - 68,871
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 208.48 208.03 128.54 111.90 109.30 98.09 89.58 75.70%
EPS 12.78 14.96 12.92 10.88 10.92 9.53 9.71 20.11%
DPS 7.62 0.00 7.33 3.81 5.71 0.00 7.58 0.35%
NAPS 1.0336 1.0004 0.9761 0.90 0.8948 0.8942 0.8721 12.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.55 1.41 1.20 1.24 1.38 1.46 1.42 -
P/RPS 0.35 0.32 0.44 0.53 0.60 0.71 0.75 -39.86%
P/EPS 5.77 4.49 4.42 5.43 6.02 7.29 6.93 -11.50%
EY 17.32 22.27 22.62 18.42 16.62 13.73 14.43 12.95%
DY 10.32 0.00 12.83 6.45 8.70 0.00 11.27 -5.70%
P/NAPS 0.71 0.67 0.59 0.66 0.73 0.78 0.77 -5.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 07/05/09 24/02/09 11/11/08 06/08/08 07/05/08 25/02/08 -
Price 1.82 1.54 1.29 1.19 1.43 1.47 1.30 -
P/RPS 0.42 0.35 0.48 0.51 0.62 0.71 0.69 -28.19%
P/EPS 6.78 4.90 4.75 5.21 6.23 7.34 6.34 4.57%
EY 14.75 20.39 21.04 19.19 16.04 13.63 15.76 -4.32%
DY 8.79 0.00 11.94 6.72 8.39 0.00 12.31 -20.12%
P/NAPS 0.84 0.73 0.63 0.63 0.76 0.78 0.71 11.87%

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