[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.96%
YoY- 96.06%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 406,518 389,832 388,575 387,465 377,962 363,016 354,666 9.53%
PBT 50,966 36,492 44,580 45,897 41,946 26,088 21,113 80.04%
Tax -9,574 -7,080 -6,206 -8,674 -8,190 -5,980 -2,212 165.82%
NP 41,392 29,412 38,374 37,222 33,756 20,108 18,901 68.71%
-
NP to SH 26,242 16,080 26,421 26,220 23,420 12,712 13,821 53.39%
-
Tax Rate 18.79% 19.40% 13.92% 18.90% 19.53% 22.92% 10.48% -
Total Cost 365,126 360,420 350,201 350,242 344,206 342,908 335,765 5.75%
-
Net Worth 231,547 219,798 211,335 198,822 96,536 96,642 140,722 39.41%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,439 - 16,405 - - - 10,626 33.79%
Div Payout % 62.65% - 62.09% - - - 76.88% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 231,547 219,798 211,335 198,822 96,536 96,642 140,722 39.41%
NOSH 96,477 96,402 96,500 96,515 96,536 96,642 71,797 21.79%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.18% 7.54% 9.88% 9.61% 8.93% 5.54% 5.33% -
ROE 11.33% 7.32% 12.50% 13.19% 24.26% 13.15% 9.82% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 421.36 404.38 402.67 401.45 391.52 375.63 493.98 -10.06%
EPS 27.20 16.68 27.38 27.17 24.28 13.16 19.25 25.94%
DPS 17.04 0.00 17.00 0.00 0.00 0.00 14.80 9.86%
NAPS 2.40 2.28 2.19 2.06 1.00 1.00 1.96 14.46%
Adjusted Per Share Value based on latest NOSH - 96,537
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 280.86 269.33 268.46 267.69 261.13 250.80 245.03 9.53%
EPS 18.13 11.11 18.25 18.11 16.18 8.78 9.55 53.37%
DPS 11.36 0.00 11.33 0.00 0.00 0.00 7.34 33.83%
NAPS 1.5997 1.5185 1.4601 1.3736 0.667 0.6677 0.9722 39.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.91 2.07 1.79 1.64 1.70 1.81 1.68 -
P/RPS 0.45 0.51 0.44 0.41 0.43 0.48 0.34 20.56%
P/EPS 7.02 12.41 6.54 6.04 7.01 13.76 8.73 -13.53%
EY 14.24 8.06 15.30 16.56 14.27 7.27 11.46 15.59%
DY 8.92 0.00 9.50 0.00 0.00 0.00 8.81 0.83%
P/NAPS 0.80 0.91 0.82 0.80 1.70 1.81 0.86 -4.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/05/12 21/02/12 10/11/11 09/08/11 10/05/11 23/02/11 -
Price 1.93 2.13 2.05 1.63 1.59 1.86 1.68 -
P/RPS 0.46 0.53 0.51 0.41 0.41 0.50 0.34 22.34%
P/EPS 7.10 12.77 7.49 6.00 6.55 14.14 8.73 -12.88%
EY 14.09 7.83 13.36 16.67 15.26 7.07 11.46 14.78%
DY 8.83 0.00 8.29 0.00 0.00 0.00 8.81 0.15%
P/NAPS 0.80 0.93 0.94 0.79 1.59 1.86 0.86 -4.71%

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