[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 61.53%
YoY- 7.78%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 196,168 94,743 408,081 314,578 203,259 97,458 388,575 -36.62%
PBT 25,955 13,020 47,222 39,772 25,483 9,123 44,580 -30.29%
Tax -3,626 -1,845 -6,847 -7,068 -4,787 -1,770 -6,206 -30.13%
NP 22,329 11,175 40,375 32,704 20,696 7,353 38,374 -30.32%
-
NP to SH 16,068 7,635 27,168 21,194 13,121 4,020 26,421 -28.24%
-
Tax Rate 13.97% 14.17% 14.50% 17.77% 18.79% 19.40% 13.92% -
Total Cost 173,839 83,568 367,706 281,874 182,563 90,105 350,201 -37.33%
-
Net Worth 230,623 226,763 217,113 224,872 231,547 219,798 211,335 6.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,468 - 16,442 8,222 8,219 - 16,405 -40.85%
Div Payout % 46.48% - 60.52% 38.80% 62.65% - 62.09% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 230,623 226,763 217,113 224,872 231,547 219,798 211,335 6.00%
NOSH 96,495 96,495 96,495 96,511 96,477 96,402 96,500 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.38% 11.80% 9.89% 10.40% 10.18% 7.54% 9.88% -
ROE 6.97% 3.37% 12.51% 9.42% 5.67% 1.83% 12.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 203.29 98.18 422.90 325.95 210.68 101.09 402.67 -36.62%
EPS 16.65 7.91 28.15 21.96 13.60 4.17 27.38 -28.24%
DPS 7.74 0.00 17.04 8.52 8.52 0.00 17.00 -40.84%
NAPS 2.39 2.35 2.25 2.33 2.40 2.28 2.19 6.00%
Adjusted Per Share Value based on latest NOSH - 96,451
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 135.53 65.46 281.94 217.34 140.43 67.33 268.46 -36.62%
EPS 11.10 5.27 18.77 14.64 9.07 2.78 18.25 -28.23%
DPS 5.16 0.00 11.36 5.68 5.68 0.00 11.33 -40.83%
NAPS 1.5933 1.5667 1.50 1.5536 1.5997 1.5185 1.4601 5.99%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.38 2.27 2.00 2.12 1.91 2.07 1.79 -
P/RPS 1.17 2.31 0.47 0.65 0.91 2.05 0.44 92.04%
P/EPS 14.29 28.69 7.10 9.65 14.04 49.64 6.54 68.46%
EY 7.00 3.49 14.08 10.36 7.12 2.01 15.30 -40.65%
DY 3.25 0.00 8.52 4.02 4.46 0.00 9.50 -51.11%
P/NAPS 1.00 0.97 0.89 0.91 0.80 0.91 0.82 14.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 28/05/12 21/02/12 -
Price 2.36 2.37 2.04 2.10 1.93 2.13 2.05 -
P/RPS 1.16 2.41 0.48 0.64 0.92 2.11 0.51 73.03%
P/EPS 14.17 29.95 7.25 9.56 14.19 51.08 7.49 53.02%
EY 7.06 3.34 13.80 10.46 7.05 1.96 13.36 -34.66%
DY 3.28 0.00 8.35 4.06 4.41 0.00 8.29 -46.13%
P/NAPS 0.99 1.01 0.91 0.90 0.80 0.93 0.94 3.51%

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