[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 0.77%
YoY- 91.17%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 419,437 406,518 389,832 388,575 387,465 377,962 363,016 10.08%
PBT 53,029 50,966 36,492 44,580 45,897 41,946 26,088 60.25%
Tax -9,424 -9,574 -7,080 -6,206 -8,674 -8,190 -5,980 35.30%
NP 43,605 41,392 29,412 38,374 37,222 33,756 20,108 67.30%
-
NP to SH 28,258 26,242 16,080 26,421 26,220 23,420 12,712 70.07%
-
Tax Rate 17.77% 18.79% 19.40% 13.92% 18.90% 19.53% 22.92% -
Total Cost 375,832 365,126 360,420 350,201 350,242 344,206 342,908 6.28%
-
Net Worth 224,872 231,547 219,798 211,335 198,822 96,536 96,642 75.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 10,963 16,439 - 16,405 - - - -
Div Payout % 38.80% 62.65% - 62.09% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 224,872 231,547 219,798 211,335 198,822 96,536 96,642 75.32%
NOSH 96,511 96,477 96,402 96,500 96,515 96,536 96,642 -0.09%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.40% 10.18% 7.54% 9.88% 9.61% 8.93% 5.54% -
ROE 12.57% 11.33% 7.32% 12.50% 13.19% 24.26% 13.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 434.60 421.36 404.38 402.67 401.45 391.52 375.63 10.18%
EPS 29.28 27.20 16.68 27.38 27.17 24.28 13.16 70.18%
DPS 11.36 17.04 0.00 17.00 0.00 0.00 0.00 -
NAPS 2.33 2.40 2.28 2.19 2.06 1.00 1.00 75.48%
Adjusted Per Share Value based on latest NOSH - 96,451
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 289.78 280.86 269.33 268.46 267.69 261.13 250.80 10.08%
EPS 19.52 18.13 11.11 18.25 18.11 16.18 8.78 70.09%
DPS 7.57 11.36 0.00 11.33 0.00 0.00 0.00 -
NAPS 1.5536 1.5997 1.5185 1.4601 1.3736 0.667 0.6677 75.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.12 1.91 2.07 1.79 1.64 1.70 1.81 -
P/RPS 0.49 0.45 0.51 0.44 0.41 0.43 0.48 1.38%
P/EPS 7.24 7.02 12.41 6.54 6.04 7.01 13.76 -34.74%
EY 13.81 14.24 8.06 15.30 16.56 14.27 7.27 53.20%
DY 5.36 8.92 0.00 9.50 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.91 0.82 0.80 1.70 1.81 -36.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 13/08/12 28/05/12 21/02/12 10/11/11 09/08/11 10/05/11 -
Price 2.10 1.93 2.13 2.05 1.63 1.59 1.86 -
P/RPS 0.48 0.46 0.53 0.51 0.41 0.41 0.50 -2.67%
P/EPS 7.17 7.10 12.77 7.49 6.00 6.55 14.14 -36.33%
EY 13.94 14.09 7.83 13.36 16.67 15.26 7.07 57.04%
DY 5.41 8.83 0.00 8.29 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.93 0.94 0.79 1.59 1.86 -38.28%

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