[TIENWAH] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 226.39%
YoY- 12.05%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 94,743 408,081 314,578 203,259 97,458 388,575 290,599 -52.59%
PBT 13,020 47,222 39,772 25,483 9,123 44,580 34,423 -47.66%
Tax -1,845 -6,847 -7,068 -4,787 -1,770 -6,206 -6,506 -56.80%
NP 11,175 40,375 32,704 20,696 7,353 38,374 27,917 -45.65%
-
NP to SH 7,635 27,168 21,194 13,121 4,020 26,421 19,665 -46.74%
-
Tax Rate 14.17% 14.50% 17.77% 18.79% 19.40% 13.92% 18.90% -
Total Cost 83,568 367,706 281,874 182,563 90,105 350,201 262,682 -53.36%
-
Net Worth 226,763 217,113 224,872 231,547 219,798 211,335 198,822 9.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 16,442 8,222 8,219 - 16,405 - -
Div Payout % - 60.52% 38.80% 62.65% - 62.09% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 226,763 217,113 224,872 231,547 219,798 211,335 198,822 9.15%
NOSH 96,495 96,495 96,511 96,477 96,402 96,500 96,515 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.80% 9.89% 10.40% 10.18% 7.54% 9.88% 9.61% -
ROE 3.37% 12.51% 9.42% 5.67% 1.83% 12.50% 9.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 98.18 422.90 325.95 210.68 101.09 402.67 301.09 -52.59%
EPS 7.91 28.15 21.96 13.60 4.17 27.38 20.38 -46.76%
DPS 0.00 17.04 8.52 8.52 0.00 17.00 0.00 -
NAPS 2.35 2.25 2.33 2.40 2.28 2.19 2.06 9.16%
Adjusted Per Share Value based on latest NOSH - 96,511
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.46 281.94 217.34 140.43 67.33 268.46 200.77 -52.59%
EPS 5.27 18.77 14.64 9.07 2.78 18.25 13.59 -46.79%
DPS 0.00 11.36 5.68 5.68 0.00 11.33 0.00 -
NAPS 1.5667 1.50 1.5536 1.5997 1.5185 1.4601 1.3736 9.15%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.27 2.00 2.12 1.91 2.07 1.79 1.64 -
P/RPS 2.31 0.47 0.65 0.91 2.05 0.44 0.54 163.28%
P/EPS 28.69 7.10 9.65 14.04 49.64 6.54 8.05 133.14%
EY 3.49 14.08 10.36 7.12 2.01 15.30 12.42 -57.06%
DY 0.00 8.52 4.02 4.46 0.00 9.50 0.00 -
P/NAPS 0.97 0.89 0.91 0.80 0.91 0.82 0.80 13.69%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 09/05/13 26/02/13 07/11/12 13/08/12 28/05/12 21/02/12 10/11/11 -
Price 2.37 2.04 2.10 1.93 2.13 2.05 1.63 -
P/RPS 2.41 0.48 0.64 0.92 2.11 0.51 0.54 170.82%
P/EPS 29.95 7.25 9.56 14.19 51.08 7.49 8.00 140.91%
EY 3.34 13.80 10.46 7.05 1.96 13.36 12.50 -58.48%
DY 0.00 8.35 4.06 4.41 0.00 8.29 0.00 -
P/NAPS 1.01 0.91 0.90 0.80 0.93 0.94 0.79 17.77%

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