[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 6.13%
YoY- -44.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 270,309 174,037 87,519 353,686 266,838 177,406 83,481 118.71%
PBT 24,737 6,952 1,171 22,979 21,489 15,394 6,664 139.54%
Tax -2,705 -953 -413 -7,159 -3,867 -3,392 -1,303 62.66%
NP 22,032 5,999 758 15,820 17,622 12,002 5,361 156.34%
-
NP to SH 22,197 7,586 2,088 13,531 12,749 9,080 4,349 196.14%
-
Tax Rate 10.94% 13.71% 35.27% 31.15% 18.00% 22.03% 19.55% -
Total Cost 248,277 168,038 86,761 337,866 249,216 165,404 78,120 116.01%
-
Net Worth 279,835 247,027 242,202 236,412 234,482 238,337 235,447 12.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,859 3,859 - 6,754 2,894 2,894 - -
Div Payout % 17.39% 50.88% - 49.92% 22.71% 31.88% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 279,835 247,027 242,202 236,412 234,482 238,337 235,447 12.19%
NOSH 96,495 96,495 96,495 96,495 96,495 96,493 96,495 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.15% 3.45% 0.87% 4.47% 6.60% 6.77% 6.42% -
ROE 7.93% 3.07% 0.86% 5.72% 5.44% 3.81% 1.85% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 280.13 180.36 90.70 366.53 276.53 183.85 86.51 118.71%
EPS 23.00 7.86 2.16 14.02 13.21 9.41 4.51 195.98%
DPS 4.00 4.00 0.00 7.00 3.00 3.00 0.00 -
NAPS 2.90 2.56 2.51 2.45 2.43 2.47 2.44 12.19%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 186.75 120.24 60.47 244.36 184.35 122.57 57.68 118.69%
EPS 15.34 5.24 1.44 9.35 8.81 6.27 3.00 196.50%
DPS 2.67 2.67 0.00 4.67 2.00 2.00 0.00 -
NAPS 1.9333 1.7067 1.6733 1.6333 1.62 1.6466 1.6267 12.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.72 1.74 1.88 1.86 2.16 2.34 2.52 -
P/RPS 0.61 0.96 2.07 0.51 0.78 1.27 2.91 -64.67%
P/EPS 7.48 22.13 86.88 13.26 16.35 24.87 55.91 -73.80%
EY 13.37 4.52 1.15 7.54 6.12 4.02 1.79 281.64%
DY 2.33 2.30 0.00 3.76 1.39 1.28 0.00 -
P/NAPS 0.59 0.68 0.75 0.76 0.89 0.95 1.03 -31.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 11/11/15 10/08/15 12/05/15 16/02/15 13/11/14 06/08/14 12/05/14 -
Price 1.82 1.68 1.87 1.98 2.10 2.34 2.52 -
P/RPS 0.65 0.93 2.06 0.54 0.76 1.27 2.91 -63.15%
P/EPS 7.91 21.37 86.42 14.12 15.89 24.87 55.91 -72.81%
EY 12.64 4.68 1.16 7.08 6.29 4.02 1.79 267.63%
DY 2.20 2.38 0.00 3.54 1.43 1.28 0.00 -
P/NAPS 0.63 0.66 0.75 0.81 0.86 0.95 1.03 -27.92%

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