[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 39.1%
YoY- 61.12%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 129,663 130,484 121,502 119,360 115,814 116,765 108,900 12.30%
PBT 16,659 16,844 14,370 15,744 14,076 13,654 11,730 26.26%
Tax -1,363 -2,117 -2,026 -2,604 -4,012 -3,965 -4,414 -54.21%
NP 15,296 14,726 12,344 13,140 10,064 9,689 7,316 63.28%
-
NP to SH 14,056 13,694 12,344 11,736 8,437 8,034 5,934 77.41%
-
Tax Rate 8.18% 12.57% 14.10% 16.54% 28.50% 29.04% 37.63% -
Total Cost 114,367 115,757 109,158 106,220 105,750 107,076 101,584 8.19%
-
Net Worth 126,222 122,447 132,503 122,288 118,709 116,793 118,134 4.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,975 6,091 9,851 - 6,822 6,059 9,087 13.37%
Div Payout % 78.09% 44.48% 79.81% - 80.86% 75.41% 153.14% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 126,222 122,447 132,503 122,288 118,709 116,793 118,134 4.50%
NOSH 68,599 45,689 49,257 45,629 45,482 45,444 45,436 31.50%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.80% 11.29% 10.16% 11.01% 8.69% 8.30% 6.72% -
ROE 11.14% 11.18% 9.32% 9.60% 7.11% 6.88% 5.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 189.02 285.59 246.67 261.58 254.63 256.94 239.68 -14.60%
EPS 20.49 29.97 25.06 25.72 18.55 17.68 13.06 34.90%
DPS 16.00 13.33 20.00 0.00 15.00 13.33 20.00 -13.78%
NAPS 1.84 2.68 2.69 2.68 2.61 2.57 2.60 -20.53%
Adjusted Per Share Value based on latest NOSH - 45,629
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.58 90.15 83.94 82.46 80.01 80.67 75.24 12.29%
EPS 9.71 9.46 8.53 8.11 5.83 5.55 4.10 77.39%
DPS 7.58 4.21 6.81 0.00 4.71 4.19 6.28 13.32%
NAPS 0.8721 0.846 0.9154 0.8449 0.8201 0.8069 0.8162 4.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.42 2.42 2.08 1.80 1.87 1.88 1.93 -
P/RPS 0.75 0.85 0.84 0.69 0.73 0.73 0.81 -4.98%
P/EPS 6.93 8.07 8.30 7.00 10.08 10.63 14.78 -39.56%
EY 14.43 12.39 12.05 14.29 9.92 9.40 6.77 65.39%
DY 11.27 5.51 9.62 0.00 8.02 7.09 10.36 5.75%
P/NAPS 0.77 0.90 0.77 0.67 0.72 0.73 0.74 2.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 05/11/07 02/08/07 07/05/07 26/02/07 20/11/06 09/08/06 -
Price 1.30 1.38 2.10 1.85 1.90 1.96 1.86 -
P/RPS 0.69 0.48 0.85 0.71 0.75 0.76 0.78 -7.82%
P/EPS 6.34 4.60 8.38 7.19 10.24 11.09 14.24 -41.60%
EY 15.76 21.72 11.93 13.90 9.76 9.02 7.02 71.20%
DY 12.31 9.66 9.52 0.00 7.89 6.80 10.75 9.42%
P/NAPS 0.71 0.51 0.78 0.69 0.73 0.76 0.72 -0.92%

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