[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.57%
YoY- 8.53%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 354,812 333,924 380,371 389,132 392,336 378,972 408,081 -8.92%
PBT 30,788 26,656 41,186 50,948 51,910 52,080 47,222 -24.86%
Tax -6,784 -5,212 -7,363 -7,982 -7,252 -7,380 -6,847 -0.61%
NP 24,004 21,444 33,823 42,965 44,658 44,700 40,375 -29.36%
-
NP to SH 18,160 17,396 24,526 30,668 32,136 30,540 27,168 -23.60%
-
Tax Rate 22.03% 19.55% 17.88% 15.67% 13.97% 14.17% 14.50% -
Total Cost 330,808 312,480 346,548 346,166 347,678 334,272 367,706 -6.82%
-
Net Worth 238,342 235,447 228,754 235,447 230,623 226,829 217,150 6.42%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,789 - 13,638 9,958 14,937 - 16,445 -50.23%
Div Payout % 31.88% - 55.61% 32.47% 46.48% - 60.53% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 238,342 235,447 228,754 235,447 230,623 226,829 217,150 6.42%
NOSH 96,495 96,495 96,521 96,495 96,495 96,523 96,511 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.77% 6.42% 8.89% 11.04% 11.38% 11.80% 9.89% -
ROE 7.62% 7.39% 10.72% 13.03% 13.93% 13.46% 12.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 367.70 346.05 394.08 403.27 406.59 392.62 422.83 -8.91%
EPS 18.82 18.04 25.41 31.79 33.30 31.64 28.15 -23.59%
DPS 6.00 0.00 14.13 10.32 15.48 0.00 17.04 -50.23%
NAPS 2.47 2.44 2.37 2.44 2.39 2.35 2.25 6.43%
Adjusted Per Share Value based on latest NOSH - 96,495
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 245.13 230.70 262.79 268.84 271.06 261.82 281.94 -8.92%
EPS 12.55 12.02 16.94 21.19 22.20 21.10 18.77 -23.59%
DPS 4.00 0.00 9.42 6.88 10.32 0.00 11.36 -50.23%
NAPS 1.6467 1.6267 1.5804 1.6267 1.5933 1.5671 1.5003 6.42%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.34 2.52 2.68 2.41 2.38 2.27 2.00 -
P/RPS 0.64 0.73 0.68 0.60 0.59 0.58 0.47 22.92%
P/EPS 12.43 13.98 10.55 7.58 7.15 7.17 7.10 45.40%
EY 8.04 7.15 9.48 13.19 13.99 13.94 14.08 -31.24%
DY 2.56 0.00 5.27 4.28 6.50 0.00 8.52 -55.23%
P/NAPS 0.95 1.03 1.13 0.99 1.00 0.97 0.89 4.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 06/08/14 12/05/14 25/02/14 07/11/13 01/08/13 09/05/13 26/02/13 -
Price 2.34 2.52 2.58 2.60 2.36 2.37 2.04 -
P/RPS 0.64 0.73 0.65 0.64 0.58 0.60 0.48 21.20%
P/EPS 12.43 13.98 10.15 8.18 7.09 7.49 7.25 43.38%
EY 8.04 7.15 9.85 12.22 14.11 13.35 13.80 -30.31%
DY 2.56 0.00 5.48 3.97 6.56 0.00 8.35 -54.63%
P/NAPS 0.95 1.03 1.09 1.07 0.99 1.01 0.91 2.91%

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