[TIENWAH] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 268.47%
YoY- 110.65%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 97,458 388,575 290,599 188,981 90,754 354,666 264,949 -48.63%
PBT 9,123 44,580 34,423 20,973 6,522 21,113 15,906 -30.94%
Tax -1,770 -6,206 -6,506 -4,095 -1,495 -2,212 -3,037 -30.20%
NP 7,353 38,374 27,917 16,878 5,027 18,901 12,869 -31.11%
-
NP to SH 4,020 26,421 19,665 11,710 3,178 13,821 10,030 -45.60%
-
Tax Rate 19.40% 13.92% 18.90% 19.53% 22.92% 10.48% 19.09% -
Total Cost 90,105 350,201 262,682 172,103 85,727 335,765 252,080 -49.60%
-
Net Worth 219,798 211,335 198,822 96,536 96,642 140,722 165,443 20.83%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 16,405 - - - 10,626 - -
Div Payout % - 62.09% - - - 76.88% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 219,798 211,335 198,822 96,536 96,642 140,722 165,443 20.83%
NOSH 96,402 96,500 96,515 96,536 96,642 71,797 68,934 25.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.54% 9.88% 9.61% 8.93% 5.54% 5.33% 4.86% -
ROE 1.83% 12.50% 9.89% 12.13% 3.29% 9.82% 6.06% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 101.09 402.67 301.09 195.76 93.91 493.98 384.35 -58.91%
EPS 4.17 27.38 20.38 12.14 3.29 19.25 14.55 -56.49%
DPS 0.00 17.00 0.00 0.00 0.00 14.80 0.00 -
NAPS 2.28 2.19 2.06 1.00 1.00 1.96 2.40 -3.35%
Adjusted Per Share Value based on latest NOSH - 96,501
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 67.33 268.46 200.77 130.56 62.70 245.03 183.05 -48.63%
EPS 2.78 18.25 13.59 8.09 2.20 9.55 6.93 -45.57%
DPS 0.00 11.33 0.00 0.00 0.00 7.34 0.00 -
NAPS 1.5185 1.4601 1.3736 0.667 0.6677 0.9722 1.143 20.82%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.07 1.79 1.64 1.70 1.81 1.68 1.88 -
P/RPS 2.05 0.44 0.54 0.87 1.93 0.34 0.49 159.41%
P/EPS 49.64 6.54 8.05 14.01 55.04 8.73 12.92 145.10%
EY 2.01 15.30 12.42 7.14 1.82 11.46 7.74 -59.26%
DY 0.00 9.50 0.00 0.00 0.00 8.81 0.00 -
P/NAPS 0.91 0.82 0.80 1.70 1.81 0.86 0.78 10.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 21/02/12 10/11/11 09/08/11 10/05/11 23/02/11 10/11/10 -
Price 2.13 2.05 1.63 1.59 1.86 1.68 1.69 -
P/RPS 2.11 0.51 0.54 0.81 1.98 0.34 0.44 184.10%
P/EPS 51.08 7.49 8.00 13.11 56.56 8.73 11.62 168.10%
EY 1.96 13.36 12.50 7.63 1.77 11.46 8.61 -62.68%
DY 0.00 8.29 0.00 0.00 0.00 8.81 0.00 -
P/NAPS 0.93 0.94 0.79 1.59 1.86 0.86 0.70 20.83%

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