[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 67.93%
YoY- 96.06%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 203,259 97,458 388,575 290,599 188,981 90,754 354,666 -31.02%
PBT 25,483 9,123 44,580 34,423 20,973 6,522 21,113 13.37%
Tax -4,787 -1,770 -6,206 -6,506 -4,095 -1,495 -2,212 67.38%
NP 20,696 7,353 38,374 27,917 16,878 5,027 18,901 6.24%
-
NP to SH 13,121 4,020 26,421 19,665 11,710 3,178 13,821 -3.40%
-
Tax Rate 18.79% 19.40% 13.92% 18.90% 19.53% 22.92% 10.48% -
Total Cost 182,563 90,105 350,201 262,682 172,103 85,727 335,765 -33.40%
-
Net Worth 231,547 219,798 211,335 198,822 96,536 96,642 140,722 39.41%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,219 - 16,405 - - - 10,626 -15.75%
Div Payout % 62.65% - 62.09% - - - 76.88% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 231,547 219,798 211,335 198,822 96,536 96,642 140,722 39.41%
NOSH 96,477 96,402 96,500 96,515 96,536 96,642 71,797 21.79%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.18% 7.54% 9.88% 9.61% 8.93% 5.54% 5.33% -
ROE 5.67% 1.83% 12.50% 9.89% 12.13% 3.29% 9.82% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 210.68 101.09 402.67 301.09 195.76 93.91 493.98 -43.36%
EPS 13.60 4.17 27.38 20.38 12.14 3.29 19.25 -20.69%
DPS 8.52 0.00 17.00 0.00 0.00 0.00 14.80 -30.82%
NAPS 2.40 2.28 2.19 2.06 1.00 1.00 1.96 14.46%
Adjusted Per Share Value based on latest NOSH - 96,537
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 140.43 67.33 268.46 200.77 130.56 62.70 245.03 -31.02%
EPS 9.07 2.78 18.25 13.59 8.09 2.20 9.55 -3.38%
DPS 5.68 0.00 11.33 0.00 0.00 0.00 7.34 -15.72%
NAPS 1.5997 1.5185 1.4601 1.3736 0.667 0.6677 0.9722 39.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.91 2.07 1.79 1.64 1.70 1.81 1.68 -
P/RPS 0.91 2.05 0.44 0.54 0.87 1.93 0.34 92.88%
P/EPS 14.04 49.64 6.54 8.05 14.01 55.04 8.73 37.30%
EY 7.12 2.01 15.30 12.42 7.14 1.82 11.46 -27.21%
DY 4.46 0.00 9.50 0.00 0.00 0.00 8.81 -36.50%
P/NAPS 0.80 0.91 0.82 0.80 1.70 1.81 0.86 -4.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/05/12 21/02/12 10/11/11 09/08/11 10/05/11 23/02/11 -
Price 1.93 2.13 2.05 1.63 1.59 1.86 1.68 -
P/RPS 0.92 2.11 0.51 0.54 0.81 1.98 0.34 94.29%
P/EPS 14.19 51.08 7.49 8.00 13.11 56.56 8.73 38.28%
EY 7.05 1.96 13.36 12.50 7.63 1.77 11.46 -27.68%
DY 4.41 0.00 8.29 0.00 0.00 0.00 8.81 -36.98%
P/NAPS 0.80 0.93 0.94 0.79 1.59 1.86 0.86 -4.71%

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