[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -20.4%
YoY- -44.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 360,412 348,074 350,076 353,686 355,784 354,812 333,924 5.21%
PBT 32,982 13,904 4,684 22,979 28,652 30,788 26,656 15.23%
Tax -3,606 -1,906 -1,652 -7,159 -5,156 -6,784 -5,212 -21.75%
NP 29,376 11,998 3,032 15,820 23,496 24,004 21,444 23.32%
-
NP to SH 29,596 15,172 8,352 13,531 16,998 18,160 17,396 42.46%
-
Tax Rate 10.93% 13.71% 35.27% 31.15% 18.00% 22.03% 19.55% -
Total Cost 331,036 336,076 347,044 337,866 332,288 330,808 312,480 3.91%
-
Net Worth 279,835 247,027 242,202 236,412 234,482 238,342 235,447 12.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,146 7,719 - 6,754 3,859 5,789 - -
Div Payout % 17.39% 50.88% - 49.92% 22.71% 31.88% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 279,835 247,027 242,202 236,412 234,482 238,342 235,447 12.19%
NOSH 96,495 96,495 96,495 96,495 96,495 96,495 96,495 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.15% 3.45% 0.87% 4.47% 6.60% 6.77% 6.42% -
ROE 10.58% 6.14% 3.45% 5.72% 7.25% 7.62% 7.39% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 373.50 360.72 362.79 366.53 368.71 367.70 346.05 5.21%
EPS 30.67 15.72 8.64 14.02 17.61 18.82 18.04 42.40%
DPS 5.33 8.00 0.00 7.00 4.00 6.00 0.00 -
NAPS 2.90 2.56 2.51 2.45 2.43 2.47 2.44 12.19%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 249.00 240.48 241.86 244.36 245.80 245.13 230.70 5.21%
EPS 20.45 10.48 5.77 9.35 11.74 12.55 12.02 42.46%
DPS 3.56 5.33 0.00 4.67 2.67 4.00 0.00 -
NAPS 1.9333 1.7067 1.6733 1.6333 1.62 1.6467 1.6267 12.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.72 1.74 1.88 1.86 2.16 2.34 2.52 -
P/RPS 0.46 0.48 0.52 0.51 0.59 0.64 0.73 -26.47%
P/EPS 5.61 11.07 21.72 13.26 12.26 12.43 13.98 -45.56%
EY 17.83 9.04 4.60 7.54 8.16 8.04 7.15 83.79%
DY 3.10 4.60 0.00 3.76 1.85 2.56 0.00 -
P/NAPS 0.59 0.68 0.75 0.76 0.89 0.95 1.03 -31.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 11/11/15 10/08/15 12/05/15 16/02/15 13/11/14 06/08/14 12/05/14 -
Price 1.82 1.68 1.87 1.98 2.10 2.34 2.52 -
P/RPS 0.49 0.47 0.52 0.54 0.57 0.64 0.73 -23.31%
P/EPS 5.93 10.68 21.61 14.12 11.92 12.43 13.98 -43.51%
EY 16.85 9.36 4.63 7.08 8.39 8.04 7.15 76.99%
DY 2.93 4.76 0.00 3.54 1.90 2.56 0.00 -
P/NAPS 0.63 0.66 0.75 0.81 0.86 0.95 1.03 -27.92%

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