[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

07-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 15.78%

YoY- 56.97%

Quarter Report

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	328,610	317,445	301,764	301,104	186,059	161,962	158,200	62.58%
YoY %	3.52%	5.20%	0.22%	61.83%	14.88%	2.38%	-	-
Horiz. %	207.72%	200.66%	190.75%	190.33%	117.61%	102.38%	100.00%	-
PBT	28,369	30,568	31,072	32,044	25,077	22,181	21,316	20.92%
YoY %	-7.19%	-1.62%	-3.03%	27.78%	13.06%	4.06%	-	-
Horiz. %	133.09%	143.40%	145.77%	150.33%	117.64%	104.06%	100.00%	-
Tax	-7,113	-7,637	-7,006	-6,704	-5,525	-5,090	-4,098	44.28%
YoY %	6.86%	-9.01%	-4.50%	-21.34%	-8.55%	-24.21%	-	-
Horiz. %	173.57%	186.36%	170.96%	163.59%	134.82%	124.21%	100.00%	-
NP	21,256	22,930	24,066	25,340	19,552	17,090	17,218	15.03%
YoY %	-7.30%	-4.72%	-5.03%	29.60%	14.41%	-0.74%	-	-
Horiz. %	123.45%	133.17%	139.77%	147.17%	113.56%	99.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,450	17,152	18,504	21,656	18,705	15,742	15,804	-1.49%
YoY %	-9.92%	-7.31%	-14.55%	15.78%	18.82%	-0.39%	-	-
Horiz. %	97.76%	108.53%	117.08%	137.03%	118.36%	99.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.07%	24.98%	22.55%	20.92%	22.03%	22.95%	19.22%	-
YoY %	0.36%	10.78%	7.79%	-5.04%	-4.01%	19.41%	-	-
Horiz. %	130.44%	129.97%	117.33%	108.84%	114.62%	119.41%	100.00%	-
Total Cost	307,354	294,514	277,698	275,764	166,507	144,872	140,982	67.89%
YoY %	4.36%	6.06%	0.70%	65.62%	14.93%	2.76%	-	-
Horiz. %	218.01%	208.90%	196.97%	195.60%	118.11%	102.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	155,740	156,491	149,603	144,806	141,286	130,269	129,518	13.04%
YoY %	-0.48%	4.60%	3.31%	2.49%	8.46%	0.58%	-	-
Horiz. %	120.25%	120.83%	115.51%	111.80%	109.09%	100.58%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	13,816	7,353	11,030	-	10,613	5,514	8,267	40.69%
YoY %	87.90%	-33.34%	0.00%	-	92.47%	-33.30%	-	-
Horiz. %	167.12%	88.94%	133.42%	-	128.38%	66.70%	100.00%	-
Div Payout %	89.43%	42.87%	59.61%	-	56.74%	35.03%	52.31%	-
YoY %	108.61%	-28.08%	0.00%	-	61.98%	-33.03%	-	-
Horiz. %	170.96%	81.95%	113.96%	-	108.47%	66.97%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	155,740	156,491	149,603	144,806	141,286	130,269	129,518	13.04%
YoY %	-0.48%	4.60%	3.31%	2.49%	8.46%	0.58%	-	-
Horiz. %	120.25%	120.83%	115.51%	111.80%	109.09%	100.58%	100.00%	-
NOSH	68,911	68,938	68,941	68,955	68,920	68,925	68,892	0.01%
YoY %	-0.04%	-0.00%	-0.02%	0.05%	-0.01%	0.05%	-	-
Horiz. %	100.03%	100.07%	100.07%	100.09%	100.04%	100.05%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	6.47%	7.22%	7.98%	8.42%	10.51%	10.55%	10.88%	-
YoY %	-10.39%	-9.52%	-5.23%	-19.89%	-0.38%	-3.03%	-	-
Horiz. %	59.47%	66.36%	73.35%	77.39%	96.60%	96.97%	100.00%	-
ROE	9.92%	10.96%	12.37%	14.96%	13.24%	12.08%	12.20%	-
YoY %	-9.49%	-11.40%	-17.31%	12.99%	9.60%	-0.98%	-	-
Horiz. %	81.31%	89.84%	101.39%	122.62%	108.52%	99.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	476.86	460.47	437.71	436.66	269.96	234.98	229.63	62.55%
YoY %	3.56%	5.20%	0.24%	61.75%	14.89%	2.33%	-	-
Horiz. %	207.66%	200.53%	190.62%	190.16%	117.56%	102.33%	100.00%	-
EPS	22.42	24.88	26.84	31.40	27.14	22.84	22.94	-1.51%
YoY %	-9.89%	-7.30%	-14.52%	15.70%	18.83%	-0.44%	-	-
Horiz. %	97.73%	108.46%	117.00%	136.88%	118.31%	99.56%	100.00%	-
DPS	20.05	10.67	16.00	0.00	15.40	8.00	12.00	40.67%
YoY %	87.91%	-33.31%	0.00%	0.00%	92.50%	-33.33%	-	-
Horiz. %	167.08%	88.92%	133.33%	0.00%	128.33%	66.67%	100.00%	-
NAPS	2.26	2.27	2.17	2.10	2.05	1.89	1.88	13.01%
YoY %	-0.44%	4.61%	3.33%	2.44%	8.47%	0.53%	-	-
Horiz. %	120.21%	120.74%	115.43%	111.70%	109.04%	100.53%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 68,955
RPS	227.03	219.32	208.48	208.03	128.54	111.90	109.30	62.57%
YoY %	3.52%	5.20%	0.22%	61.84%	14.87%	2.38%	-	-
Horiz. %	207.71%	200.66%	190.74%	190.33%	117.60%	102.38%	100.00%	-
EPS	10.67	11.85	12.78	14.96	12.92	10.88	10.92	-1.52%
YoY %	-9.96%	-7.28%	-14.57%	15.79%	18.75%	-0.37%	-	-
Horiz. %	97.71%	108.52%	117.03%	137.00%	118.32%	99.63%	100.00%	-
DPS	9.55	5.08	7.62	0.00	7.33	3.81	5.71	40.76%
YoY %	87.99%	-33.33%	0.00%	0.00%	92.39%	-33.27%	-	-
Horiz. %	167.25%	88.97%	133.45%	0.00%	128.37%	66.73%	100.00%	-
NAPS	1.076	1.0812	1.0336	1.0004	0.9761	0.90	0.8948	13.04%
YoY %	-0.48%	4.61%	3.32%	2.49%	8.46%	0.58%	-	-
Horiz. %	120.25%	120.83%	115.51%	111.80%	109.09%	100.58%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.80	1.87	1.55	1.41	1.20	1.24	1.38	-
P/RPS	0.38	0.41	0.35	0.32	0.44	0.53	0.60	-26.18%
YoY %	-7.32%	17.14%	9.38%	-27.27%	-16.98%	-11.67%	-	-
Horiz. %	63.33%	68.33%	58.33%	53.33%	73.33%	88.33%	100.00%	-
P/EPS	8.03	7.52	5.77	4.49	4.42	5.43	6.02	21.11%
YoY %	6.78%	30.33%	28.51%	1.58%	-18.60%	-9.80%	-	-
Horiz. %	133.39%	124.92%	95.85%	74.58%	73.42%	90.20%	100.00%	-
EY	12.46	13.30	17.32	22.27	22.62	18.42	16.62	-17.43%
YoY %	-6.32%	-23.21%	-22.23%	-1.55%	22.80%	10.83%	-	-
Horiz. %	74.97%	80.02%	104.21%	134.00%	136.10%	110.83%	100.00%	-
DY	11.14	5.70	10.32	0.00	12.83	6.45	8.70	17.86%
YoY %	95.44%	-44.77%	0.00%	0.00%	98.91%	-25.86%	-	-
Horiz. %	128.05%	65.52%	118.62%	0.00%	147.47%	74.14%	100.00%	-
P/NAPS	0.80	0.82	0.71	0.67	0.59	0.66	0.73	6.27%
YoY %	-2.44%	15.49%	5.97%	13.56%	-10.61%	-9.59%	-	-
Horiz. %	109.59%	112.33%	97.26%	91.78%	80.82%	90.41%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	10/11/09	04/08/09	07/05/09	24/02/09	11/11/08	06/08/08	-
Price	1.91	1.89	1.82	1.54	1.29	1.19	1.43	-
P/RPS	0.40	0.41	0.42	0.35	0.48	0.51	0.62	-25.27%
YoY %	-2.44%	-2.38%	20.00%	-27.08%	-5.88%	-17.74%	-	-
Horiz. %	64.52%	66.13%	67.74%	56.45%	77.42%	82.26%	100.00%	-
P/EPS	8.52	7.60	6.78	4.90	4.75	5.21	6.23	23.13%
YoY %	12.11%	12.09%	38.37%	3.16%	-8.83%	-16.37%	-	-
Horiz. %	136.76%	121.99%	108.83%	78.65%	76.24%	83.63%	100.00%	-
EY	11.74	13.16	14.75	20.39	21.04	19.19	16.04	-18.73%
YoY %	-10.79%	-10.78%	-27.66%	-3.09%	9.64%	19.64%	-	-
Horiz. %	73.19%	82.04%	91.96%	127.12%	131.17%	119.64%	100.00%	-
DY	10.50	5.64	8.79	0.00	11.94	6.72	8.39	16.08%
YoY %	86.17%	-35.84%	0.00%	0.00%	77.68%	-19.90%	-	-
Horiz. %	125.15%	67.22%	104.77%	0.00%	142.31%	80.10%	100.00%	-
P/NAPS	0.85	0.83	0.84	0.73	0.63	0.63	0.76	7.72%
YoY %	2.41%	-1.19%	15.07%	15.87%	0.00%	-17.11%	-	-
Horiz. %	111.84%	109.21%	110.53%	96.05%	82.89%	82.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos