[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 12.41%
YoY- 89.93%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 380,371 389,132 392,336 378,972 408,081 419,437 406,518 -4.32%
PBT 41,186 50,948 51,910 52,080 47,222 53,029 50,966 -13.20%
Tax -7,363 -7,982 -7,252 -7,380 -6,847 -9,424 -9,574 -16.01%
NP 33,823 42,965 44,658 44,700 40,375 43,605 41,392 -12.56%
-
NP to SH 24,526 30,668 32,136 30,540 27,168 28,258 26,242 -4.39%
-
Tax Rate 17.88% 15.67% 13.97% 14.17% 14.50% 17.77% 18.79% -
Total Cost 346,548 346,166 347,678 334,272 367,706 375,832 365,126 -3.41%
-
Net Worth 228,754 235,447 230,623 226,829 217,150 224,872 231,547 -0.80%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,638 9,958 14,937 - 16,445 10,963 16,439 -11.67%
Div Payout % 55.61% 32.47% 46.48% - 60.53% 38.80% 62.65% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 228,754 235,447 230,623 226,829 217,150 224,872 231,547 -0.80%
NOSH 96,521 96,495 96,495 96,523 96,511 96,511 96,477 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.89% 11.04% 11.38% 11.80% 9.89% 10.40% 10.18% -
ROE 10.72% 13.03% 13.93% 13.46% 12.51% 12.57% 11.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 394.08 403.27 406.59 392.62 422.83 434.60 421.36 -4.35%
EPS 25.41 31.79 33.30 31.64 28.15 29.28 27.20 -4.42%
DPS 14.13 10.32 15.48 0.00 17.04 11.36 17.04 -11.70%
NAPS 2.37 2.44 2.39 2.35 2.25 2.33 2.40 -0.83%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 262.79 268.84 271.06 261.82 281.94 289.78 280.86 -4.32%
EPS 16.94 21.19 22.20 21.10 18.77 19.52 18.13 -4.41%
DPS 9.42 6.88 10.32 0.00 11.36 7.57 11.36 -11.70%
NAPS 1.5804 1.6267 1.5933 1.5671 1.5003 1.5536 1.5997 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.68 2.41 2.38 2.27 2.00 2.12 1.91 -
P/RPS 0.68 0.60 0.59 0.58 0.47 0.49 0.45 31.58%
P/EPS 10.55 7.58 7.15 7.17 7.10 7.24 7.02 31.10%
EY 9.48 13.19 13.99 13.94 14.08 13.81 14.24 -23.70%
DY 5.27 4.28 6.50 0.00 8.52 5.36 8.92 -29.52%
P/NAPS 1.13 0.99 1.00 0.97 0.89 0.91 0.80 25.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 07/11/13 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 -
Price 2.58 2.60 2.36 2.37 2.04 2.10 1.93 -
P/RPS 0.65 0.64 0.58 0.60 0.48 0.48 0.46 25.84%
P/EPS 10.15 8.18 7.09 7.49 7.25 7.17 7.10 26.82%
EY 9.85 12.22 14.11 13.35 13.80 13.94 14.09 -21.18%
DY 5.48 3.97 6.56 0.00 8.35 5.41 8.83 -27.17%
P/NAPS 1.09 1.07 0.99 1.01 0.91 0.90 0.80 22.83%

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