[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.31%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 352,094 359,236 328,610 317,445 301,764 301,104 186,059 53.17%
PBT 18,664 18,680 28,369 30,568 31,072 32,044 25,077 -17.91%
Tax -4,064 -5,644 -7,113 -7,637 -7,006 -6,704 -5,525 -18.56%
NP 14,600 13,036 21,256 22,930 24,066 25,340 19,552 -17.73%
-
NP to SH 11,118 8,308 15,450 17,152 18,504 21,656 18,705 -29.37%
-
Tax Rate 21.77% 30.21% 25.07% 24.98% 22.55% 20.92% 22.03% -
Total Cost 337,494 346,200 307,354 294,514 277,698 275,764 166,507 60.36%
-
Net Worth 156,368 162,157 155,740 156,491 149,603 144,806 141,286 7.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 13,816 7,353 11,030 - 10,613 -
Div Payout % - - 89.43% 42.87% 59.61% - 56.74% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 156,368 162,157 155,740 156,491 149,603 144,806 141,286 7.01%
NOSH 68,884 69,003 68,911 68,938 68,941 68,955 68,920 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.15% 3.63% 6.47% 7.22% 7.98% 8.42% 10.51% -
ROE 7.11% 5.12% 9.92% 10.96% 12.37% 14.96% 13.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 511.13 520.61 476.86 460.47 437.71 436.66 269.96 53.22%
EPS 16.14 12.04 22.42 24.88 26.84 31.40 27.14 -29.34%
DPS 0.00 0.00 20.05 10.67 16.00 0.00 15.40 -
NAPS 2.27 2.35 2.26 2.27 2.17 2.10 2.05 7.05%
Adjusted Per Share Value based on latest NOSH - 68,931
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 243.26 248.19 227.03 219.32 208.48 208.03 128.54 53.17%
EPS 7.68 5.74 10.67 11.85 12.78 14.96 12.92 -29.37%
DPS 0.00 0.00 9.55 5.08 7.62 0.00 7.33 -
NAPS 1.0803 1.1203 1.076 1.0812 1.0336 1.0004 0.9761 7.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.90 2.18 1.80 1.87 1.55 1.41 1.20 -
P/RPS 0.37 0.42 0.38 0.41 0.35 0.32 0.44 -10.93%
P/EPS 11.77 18.11 8.03 7.52 5.77 4.49 4.42 92.46%
EY 8.49 5.52 12.46 13.30 17.32 22.27 22.62 -48.06%
DY 0.00 0.00 11.14 5.70 10.32 0.00 12.83 -
P/NAPS 0.84 0.93 0.80 0.82 0.71 0.67 0.59 26.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 12/05/10 25/02/10 10/11/09 04/08/09 07/05/09 24/02/09 -
Price 2.00 2.29 1.91 1.89 1.82 1.54 1.29 -
P/RPS 0.39 0.44 0.40 0.41 0.42 0.35 0.48 -12.96%
P/EPS 12.39 19.02 8.52 7.60 6.78 4.90 4.75 89.82%
EY 8.07 5.26 11.74 13.16 14.75 20.39 21.04 -47.30%
DY 0.00 0.00 10.50 5.64 8.79 0.00 11.94 -
P/NAPS 0.88 0.97 0.85 0.83 0.84 0.73 0.63 25.03%

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