[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.4%
YoY- -44.57%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 348,074 350,076 353,686 355,784 354,812 333,924 380,371 -5.75%
PBT 13,904 4,684 22,979 28,652 30,788 26,656 41,186 -51.61%
Tax -1,906 -1,652 -7,159 -5,156 -6,784 -5,212 -7,363 -59.48%
NP 11,998 3,032 15,820 23,496 24,004 21,444 33,823 -49.98%
-
NP to SH 15,172 8,352 13,531 16,998 18,160 17,396 24,526 -27.46%
-
Tax Rate 13.71% 35.27% 31.15% 18.00% 22.03% 19.55% 17.88% -
Total Cost 336,076 347,044 337,866 332,288 330,808 312,480 346,548 -2.03%
-
Net Worth 247,027 242,202 236,412 234,482 238,342 235,447 228,754 5.27%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,719 - 6,754 3,859 5,789 - 13,638 -31.64%
Div Payout % 50.88% - 49.92% 22.71% 31.88% - 55.61% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 247,027 242,202 236,412 234,482 238,342 235,447 228,754 5.27%
NOSH 96,495 96,495 96,495 96,495 96,495 96,495 96,521 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.45% 0.87% 4.47% 6.60% 6.77% 6.42% 8.89% -
ROE 6.14% 3.45% 5.72% 7.25% 7.62% 7.39% 10.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 360.72 362.79 366.53 368.71 367.70 346.05 394.08 -5.74%
EPS 15.72 8.64 14.02 17.61 18.82 18.04 25.41 -27.45%
DPS 8.00 0.00 7.00 4.00 6.00 0.00 14.13 -31.63%
NAPS 2.56 2.51 2.45 2.43 2.47 2.44 2.37 5.29%
Adjusted Per Share Value based on latest NOSH - 96,495
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 240.48 241.86 244.36 245.80 245.13 230.70 262.79 -5.75%
EPS 10.48 5.77 9.35 11.74 12.55 12.02 16.94 -27.45%
DPS 5.33 0.00 4.67 2.67 4.00 0.00 9.42 -31.66%
NAPS 1.7067 1.6733 1.6333 1.62 1.6467 1.6267 1.5804 5.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.74 1.88 1.86 2.16 2.34 2.52 2.68 -
P/RPS 0.48 0.52 0.51 0.59 0.64 0.73 0.68 -20.77%
P/EPS 11.07 21.72 13.26 12.26 12.43 13.98 10.55 3.26%
EY 9.04 4.60 7.54 8.16 8.04 7.15 9.48 -3.12%
DY 4.60 0.00 3.76 1.85 2.56 0.00 5.27 -8.68%
P/NAPS 0.68 0.75 0.76 0.89 0.95 1.03 1.13 -28.78%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 10/08/15 12/05/15 16/02/15 13/11/14 06/08/14 12/05/14 25/02/14 -
Price 1.68 1.87 1.98 2.10 2.34 2.52 2.58 -
P/RPS 0.47 0.52 0.54 0.57 0.64 0.73 0.65 -19.48%
P/EPS 10.68 21.61 14.12 11.92 12.43 13.98 10.15 3.46%
EY 9.36 4.63 7.08 8.39 8.04 7.15 9.85 -3.35%
DY 4.76 0.00 3.54 1.90 2.56 0.00 5.48 -8.98%
P/NAPS 0.66 0.75 0.81 0.86 0.95 1.03 1.09 -28.49%

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