[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -8.02%
YoY- 53.01%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 388,575 387,465 377,962 363,016 354,666 353,265 352,094 6.77%
PBT 44,580 45,897 41,946 26,088 21,113 21,208 18,664 78.40%
Tax -6,206 -8,674 -8,190 -5,980 -2,212 -4,049 -4,064 32.50%
NP 38,374 37,222 33,756 20,108 18,901 17,158 14,600 90.11%
-
NP to SH 26,421 26,220 23,420 12,712 13,821 13,373 11,118 77.79%
-
Tax Rate 13.92% 18.90% 19.53% 22.92% 10.48% 19.09% 21.77% -
Total Cost 350,201 350,242 344,206 342,908 335,765 336,106 337,494 2.48%
-
Net Worth 211,335 198,822 96,536 96,642 140,722 165,443 156,368 22.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 16,405 - - - 10,626 - - -
Div Payout % 62.09% - - - 76.88% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 211,335 198,822 96,536 96,642 140,722 165,443 156,368 22.17%
NOSH 96,500 96,515 96,536 96,642 71,797 68,934 68,884 25.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.88% 9.61% 8.93% 5.54% 5.33% 4.86% 4.15% -
ROE 12.50% 13.19% 24.26% 13.15% 9.82% 8.08% 7.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 402.67 401.45 391.52 375.63 493.98 512.46 511.13 -14.66%
EPS 27.38 27.17 24.28 13.16 19.25 19.40 16.14 42.10%
DPS 17.00 0.00 0.00 0.00 14.80 0.00 0.00 -
NAPS 2.19 2.06 1.00 1.00 1.96 2.40 2.27 -2.35%
Adjusted Per Share Value based on latest NOSH - 96,642
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 268.46 267.69 261.13 250.80 245.03 244.06 243.26 6.77%
EPS 18.25 18.11 16.18 8.78 9.55 9.24 7.68 77.79%
DPS 11.33 0.00 0.00 0.00 7.34 0.00 0.00 -
NAPS 1.4601 1.3736 0.667 0.6677 0.9722 1.143 1.0803 22.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.79 1.64 1.70 1.81 1.68 1.88 1.90 -
P/RPS 0.44 0.41 0.43 0.48 0.34 0.37 0.37 12.20%
P/EPS 6.54 6.04 7.01 13.76 8.73 9.69 11.77 -32.33%
EY 15.30 16.56 14.27 7.27 11.46 10.32 8.49 47.93%
DY 9.50 0.00 0.00 0.00 8.81 0.00 0.00 -
P/NAPS 0.82 0.80 1.70 1.81 0.86 0.78 0.84 -1.58%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 10/11/11 09/08/11 10/05/11 23/02/11 10/11/10 10/08/10 -
Price 2.05 1.63 1.59 1.86 1.68 1.69 2.00 -
P/RPS 0.51 0.41 0.41 0.50 0.34 0.33 0.39 19.52%
P/EPS 7.49 6.00 6.55 14.14 8.73 8.71 12.39 -28.43%
EY 13.36 16.67 15.26 7.07 11.46 11.48 8.07 39.81%
DY 8.29 0.00 0.00 0.00 8.81 0.00 0.00 -
P/NAPS 0.94 0.79 1.59 1.86 0.86 0.70 0.88 4.48%

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