[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -29.07%
YoY- -43.04%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 353,686 355,784 354,812 333,924 380,371 389,132 392,336 -6.66%
PBT 22,979 28,652 30,788 26,656 41,186 50,948 51,910 -41.83%
Tax -7,159 -5,156 -6,784 -5,212 -7,363 -7,982 -7,252 -0.85%
NP 15,820 23,496 24,004 21,444 33,823 42,965 44,658 -49.83%
-
NP to SH 13,531 16,998 18,160 17,396 24,526 30,668 32,136 -43.73%
-
Tax Rate 31.15% 18.00% 22.03% 19.55% 17.88% 15.67% 13.97% -
Total Cost 337,866 332,288 330,808 312,480 346,548 346,166 347,678 -1.88%
-
Net Worth 236,412 234,482 238,342 235,447 228,754 235,447 230,623 1.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,754 3,859 5,789 - 13,638 9,958 14,937 -41.00%
Div Payout % 49.92% 22.71% 31.88% - 55.61% 32.47% 46.48% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 236,412 234,482 238,342 235,447 228,754 235,447 230,623 1.66%
NOSH 96,495 96,495 96,495 96,495 96,521 96,495 96,495 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.47% 6.60% 6.77% 6.42% 8.89% 11.04% 11.38% -
ROE 5.72% 7.25% 7.62% 7.39% 10.72% 13.03% 13.93% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 366.53 368.71 367.70 346.05 394.08 403.27 406.59 -6.66%
EPS 14.02 17.61 18.82 18.04 25.41 31.79 33.30 -43.73%
DPS 7.00 4.00 6.00 0.00 14.13 10.32 15.48 -41.00%
NAPS 2.45 2.43 2.47 2.44 2.37 2.44 2.39 1.66%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 244.36 245.80 245.13 230.70 262.79 268.84 271.06 -6.66%
EPS 9.35 11.74 12.55 12.02 16.94 21.19 22.20 -43.72%
DPS 4.67 2.67 4.00 0.00 9.42 6.88 10.32 -40.97%
NAPS 1.6333 1.62 1.6467 1.6267 1.5804 1.6267 1.5933 1.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.86 2.16 2.34 2.52 2.68 2.41 2.38 -
P/RPS 0.51 0.59 0.64 0.73 0.68 0.60 0.59 -9.23%
P/EPS 13.26 12.26 12.43 13.98 10.55 7.58 7.15 50.77%
EY 7.54 8.16 8.04 7.15 9.48 13.19 13.99 -33.69%
DY 3.76 1.85 2.56 0.00 5.27 4.28 6.50 -30.50%
P/NAPS 0.76 0.89 0.95 1.03 1.13 0.99 1.00 -16.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 13/11/14 06/08/14 12/05/14 25/02/14 07/11/13 01/08/13 -
Price 1.98 2.10 2.34 2.52 2.58 2.60 2.36 -
P/RPS 0.54 0.57 0.64 0.73 0.65 0.64 0.58 -4.63%
P/EPS 14.12 11.92 12.43 13.98 10.15 8.18 7.09 58.09%
EY 7.08 8.39 8.04 7.15 9.85 12.22 14.11 -36.77%
DY 3.54 1.90 2.56 0.00 5.48 3.97 6.56 -33.64%
P/NAPS 0.81 0.86 0.95 1.03 1.09 1.07 0.99 -12.48%

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