[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -9.92%
YoY- -17.4%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 353,265 352,094 359,236 328,610 317,445 301,764 301,104 11.22%
PBT 21,208 18,664 18,680 28,369 30,568 31,072 32,044 -24.03%
Tax -4,049 -4,064 -5,644 -7,113 -7,637 -7,006 -6,704 -28.52%
NP 17,158 14,600 13,036 21,256 22,930 24,066 25,340 -22.87%
-
NP to SH 13,373 11,118 8,308 15,450 17,152 18,504 21,656 -27.46%
-
Tax Rate 19.09% 21.77% 30.21% 25.07% 24.98% 22.55% 20.92% -
Total Cost 336,106 337,494 346,200 307,354 294,514 277,698 275,764 14.08%
-
Net Worth 165,443 156,368 162,157 155,740 156,491 149,603 144,806 9.27%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 13,816 7,353 11,030 - -
Div Payout % - - - 89.43% 42.87% 59.61% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 165,443 156,368 162,157 155,740 156,491 149,603 144,806 9.27%
NOSH 68,934 68,884 69,003 68,911 68,938 68,941 68,955 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.86% 4.15% 3.63% 6.47% 7.22% 7.98% 8.42% -
ROE 8.08% 7.11% 5.12% 9.92% 10.96% 12.37% 14.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 512.46 511.13 520.61 476.86 460.47 437.71 436.66 11.25%
EPS 19.40 16.14 12.04 22.42 24.88 26.84 31.40 -27.43%
DPS 0.00 0.00 0.00 20.05 10.67 16.00 0.00 -
NAPS 2.40 2.27 2.35 2.26 2.27 2.17 2.10 9.30%
Adjusted Per Share Value based on latest NOSH - 68,960
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 244.06 243.26 248.19 227.03 219.32 208.48 208.03 11.22%
EPS 9.24 7.68 5.74 10.67 11.85 12.78 14.96 -27.45%
DPS 0.00 0.00 0.00 9.55 5.08 7.62 0.00 -
NAPS 1.143 1.0803 1.1203 1.076 1.0812 1.0336 1.0004 9.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.88 1.90 2.18 1.80 1.87 1.55 1.41 -
P/RPS 0.37 0.37 0.42 0.38 0.41 0.35 0.32 10.15%
P/EPS 9.69 11.77 18.11 8.03 7.52 5.77 4.49 66.92%
EY 10.32 8.49 5.52 12.46 13.30 17.32 22.27 -40.08%
DY 0.00 0.00 0.00 11.14 5.70 10.32 0.00 -
P/NAPS 0.78 0.84 0.93 0.80 0.82 0.71 0.67 10.65%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 10/08/10 12/05/10 25/02/10 10/11/09 04/08/09 07/05/09 -
Price 1.69 2.00 2.29 1.91 1.89 1.82 1.54 -
P/RPS 0.33 0.39 0.44 0.40 0.41 0.42 0.35 -3.84%
P/EPS 8.71 12.39 19.02 8.52 7.60 6.78 4.90 46.68%
EY 11.48 8.07 5.26 11.74 13.16 14.75 20.39 -31.79%
DY 0.00 0.00 0.00 10.50 5.64 8.79 0.00 -
P/NAPS 0.70 0.88 0.97 0.85 0.83 0.84 0.73 -2.75%

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