[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 18.82%
YoY- 33.07%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 317,445 301,764 301,104 186,059 161,962 158,200 141,980 70.90%
PBT 30,568 31,072 32,044 25,077 22,181 21,316 18,708 38.68%
Tax -7,637 -7,006 -6,704 -5,525 -5,090 -4,098 -3,804 59.07%
NP 22,930 24,066 25,340 19,552 17,090 17,218 14,904 33.23%
-
NP to SH 17,152 18,504 21,656 18,705 15,742 15,804 13,796 15.60%
-
Tax Rate 24.98% 22.55% 20.92% 22.03% 22.95% 19.22% 20.33% -
Total Cost 294,514 277,698 275,764 166,507 144,872 140,982 127,076 75.04%
-
Net Worth 156,491 149,603 144,806 141,286 130,269 129,518 129,423 13.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,353 11,030 - 10,613 5,514 8,267 - -
Div Payout % 42.87% 59.61% - 56.74% 35.03% 52.31% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 156,491 149,603 144,806 141,286 130,269 129,518 129,423 13.48%
NOSH 68,938 68,941 68,955 68,920 68,925 68,892 68,842 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.22% 7.98% 8.42% 10.51% 10.55% 10.88% 10.50% -
ROE 10.96% 12.37% 14.96% 13.24% 12.08% 12.20% 10.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 460.47 437.71 436.66 269.96 234.98 229.63 206.24 70.74%
EPS 24.88 26.84 31.40 27.14 22.84 22.94 20.04 15.49%
DPS 10.67 16.00 0.00 15.40 8.00 12.00 0.00 -
NAPS 2.27 2.17 2.10 2.05 1.89 1.88 1.88 13.37%
Adjusted Per Share Value based on latest NOSH - 68,911
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 219.32 208.48 208.03 128.54 111.90 109.30 98.09 70.90%
EPS 11.85 12.78 14.96 12.92 10.88 10.92 9.53 15.61%
DPS 5.08 7.62 0.00 7.33 3.81 5.71 0.00 -
NAPS 1.0812 1.0336 1.0004 0.9761 0.90 0.8948 0.8942 13.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.87 1.55 1.41 1.20 1.24 1.38 1.46 -
P/RPS 0.41 0.35 0.32 0.44 0.53 0.60 0.71 -30.63%
P/EPS 7.52 5.77 4.49 4.42 5.43 6.02 7.29 2.09%
EY 13.30 17.32 22.27 22.62 18.42 16.62 13.73 -2.09%
DY 5.70 10.32 0.00 12.83 6.45 8.70 0.00 -
P/NAPS 0.82 0.71 0.67 0.59 0.66 0.73 0.78 3.38%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 04/08/09 07/05/09 24/02/09 11/11/08 06/08/08 07/05/08 -
Price 1.89 1.82 1.54 1.29 1.19 1.43 1.47 -
P/RPS 0.41 0.42 0.35 0.48 0.51 0.62 0.71 -30.63%
P/EPS 7.60 6.78 4.90 4.75 5.21 6.23 7.34 2.34%
EY 13.16 14.75 20.39 21.04 19.19 16.04 13.63 -2.31%
DY 5.64 8.79 0.00 11.94 6.72 8.39 0.00 -
P/NAPS 0.83 0.84 0.73 0.63 0.63 0.76 0.78 4.22%

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