[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.63%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 266,838 177,406 83,481 380,371 291,849 196,168 94,743 99.30%
PBT 21,489 15,394 6,664 41,186 38,211 25,955 13,020 39.61%
Tax -3,867 -3,392 -1,303 -7,363 -5,987 -3,626 -1,845 63.70%
NP 17,622 12,002 5,361 33,823 32,224 22,329 11,175 35.44%
-
NP to SH 12,749 9,080 4,349 24,526 23,001 16,068 7,635 40.70%
-
Tax Rate 18.00% 22.03% 19.55% 17.88% 15.67% 13.97% 14.17% -
Total Cost 249,216 165,404 78,120 346,548 259,625 173,839 83,568 107.04%
-
Net Worth 234,482 238,337 235,447 228,754 235,447 230,623 226,763 2.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,894 2,894 - 13,638 7,468 7,468 - -
Div Payout % 22.71% 31.88% - 55.61% 32.47% 46.48% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 234,482 238,337 235,447 228,754 235,447 230,623 226,763 2.25%
NOSH 96,495 96,493 96,495 96,521 96,495 96,495 96,495 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.60% 6.77% 6.42% 8.89% 11.04% 11.38% 11.80% -
ROE 5.44% 3.81% 1.85% 10.72% 9.77% 6.97% 3.37% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 276.53 183.85 86.51 394.08 302.45 203.29 98.18 99.31%
EPS 13.21 9.41 4.51 25.41 23.84 16.65 7.91 40.71%
DPS 3.00 3.00 0.00 14.13 7.74 7.74 0.00 -
NAPS 2.43 2.47 2.44 2.37 2.44 2.39 2.35 2.25%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 184.35 122.57 57.68 262.79 201.63 135.53 65.46 99.29%
EPS 8.81 6.27 3.00 16.94 15.89 11.10 5.27 40.81%
DPS 2.00 2.00 0.00 9.42 5.16 5.16 0.00 -
NAPS 1.62 1.6466 1.6267 1.5804 1.6267 1.5933 1.5667 2.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.16 2.34 2.52 2.68 2.41 2.38 2.27 -
P/RPS 0.78 1.27 2.91 0.68 0.80 1.17 2.31 -51.47%
P/EPS 16.35 24.87 55.91 10.55 10.11 14.29 28.69 -31.23%
EY 6.12 4.02 1.79 9.48 9.89 7.00 3.49 45.36%
DY 1.39 1.28 0.00 5.27 3.21 3.25 0.00 -
P/NAPS 0.89 0.95 1.03 1.13 0.99 1.00 0.97 -5.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 06/08/14 12/05/14 25/02/14 07/11/13 01/08/13 09/05/13 -
Price 2.10 2.34 2.52 2.58 2.60 2.36 2.37 -
P/RPS 0.76 1.27 2.91 0.65 0.86 1.16 2.41 -53.63%
P/EPS 15.89 24.87 55.91 10.15 10.91 14.17 29.95 -34.43%
EY 6.29 4.02 1.79 9.85 9.17 7.06 3.34 52.44%
DY 1.43 1.28 0.00 5.48 2.98 3.28 0.00 -
P/NAPS 0.86 0.95 1.03 1.09 1.07 0.99 1.01 -10.15%

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