[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 58.42%
YoY- 33.07%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 238,084 150,882 75,276 186,059 121,472 79,100 35,495 255.25%
PBT 22,926 15,536 8,011 25,077 16,636 10,658 4,677 188.28%
Tax -5,728 -3,503 -1,676 -5,525 -3,818 -2,049 -951 230.67%
NP 17,198 12,033 6,335 19,552 12,818 8,609 3,726 176.96%
-
NP to SH 12,864 9,252 5,414 18,705 11,807 7,902 3,449 140.31%
-
Tax Rate 24.98% 22.55% 20.92% 22.03% 22.95% 19.22% 20.33% -
Total Cost 220,886 138,849 68,941 166,507 108,654 70,491 31,769 263.85%
-
Net Worth 156,491 149,603 144,806 141,286 130,269 129,518 129,423 13.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,515 5,515 - 10,613 4,135 4,133 - -
Div Payout % 42.87% 59.61% - 56.74% 35.03% 52.31% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 156,491 149,603 144,806 141,286 130,269 129,518 129,423 13.48%
NOSH 68,938 68,941 68,955 68,920 68,925 68,892 68,842 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.22% 7.98% 8.42% 10.51% 10.55% 10.88% 10.50% -
ROE 8.22% 6.18% 3.74% 13.24% 9.06% 6.10% 2.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 345.36 218.85 109.17 269.96 176.24 114.82 51.56 254.92%
EPS 18.66 13.42 7.85 27.14 17.13 11.47 5.01 140.08%
DPS 8.00 8.00 0.00 15.40 6.00 6.00 0.00 -
NAPS 2.27 2.17 2.10 2.05 1.89 1.88 1.88 13.37%
Adjusted Per Share Value based on latest NOSH - 68,911
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 164.49 104.24 52.01 128.54 83.92 54.65 24.52 255.28%
EPS 8.89 6.39 3.74 12.92 8.16 5.46 2.38 140.54%
DPS 3.81 3.81 0.00 7.33 2.86 2.86 0.00 -
NAPS 1.0812 1.0336 1.0004 0.9761 0.90 0.8948 0.8942 13.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.87 1.55 1.41 1.20 1.24 1.38 1.46 -
P/RPS 0.54 0.71 1.29 0.44 0.70 1.20 2.83 -66.82%
P/EPS 10.02 11.55 17.96 4.42 7.24 12.03 29.14 -50.88%
EY 9.98 8.66 5.57 22.62 13.81 8.31 3.43 103.67%
DY 4.28 5.16 0.00 12.83 4.84 4.35 0.00 -
P/NAPS 0.82 0.71 0.67 0.59 0.66 0.73 0.78 3.38%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 04/08/09 07/05/09 24/02/09 11/11/08 06/08/08 07/05/08 -
Price 1.89 1.82 1.54 1.29 1.19 1.43 1.47 -
P/RPS 0.55 0.83 1.41 0.48 0.68 1.25 2.85 -66.57%
P/EPS 10.13 13.56 19.61 4.75 6.95 12.47 29.34 -50.75%
EY 9.87 7.37 5.10 21.04 14.39 8.02 3.41 102.96%
DY 4.23 4.40 0.00 11.94 5.04 4.20 0.00 -
P/NAPS 0.83 0.84 0.73 0.63 0.63 0.76 0.78 4.22%

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