[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 53.06%
YoY- 151.09%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 246,486 163,559 82,386 367,374 270,309 174,037 87,519 99.05%
PBT 16,883 14,164 6,639 37,622 24,737 6,952 1,171 489.50%
Tax -2,476 -1,887 -1,004 -1,791 -2,705 -953 -413 228.94%
NP 14,407 12,277 5,635 35,831 22,032 5,999 758 608.39%
-
NP to SH 15,884 11,723 5,604 33,975 22,197 7,586 2,088 285.37%
-
Tax Rate 14.67% 13.32% 15.12% 4.76% 10.94% 13.71% 35.27% -
Total Cost 232,079 151,282 76,751 331,543 248,277 168,038 86,761 92.35%
-
Net Worth 307,881 275,010 282,730 284,652 279,835 247,027 242,202 17.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,377 3,859 - 17,368 3,859 3,859 - -
Div Payout % 33.86% 32.93% - 51.12% 17.39% 50.88% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 307,881 275,010 282,730 284,652 279,835 247,027 242,202 17.29%
NOSH 144,742 144,742 96,495 96,492 96,495 96,495 96,495 30.94%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.84% 7.51% 6.84% 9.75% 8.15% 3.45% 0.87% -
ROE 5.16% 4.26% 1.98% 11.94% 7.93% 3.07% 0.86% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 183.33 169.50 85.38 380.73 280.13 180.36 90.70 59.65%
EPS 11.81 12.15 5.81 35.21 23.00 7.86 2.16 209.39%
DPS 4.00 4.00 0.00 18.00 4.00 4.00 0.00 -
NAPS 2.29 2.85 2.93 2.95 2.90 2.56 2.51 -5.91%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 170.29 113.00 56.92 253.81 186.75 120.24 60.47 99.04%
EPS 10.97 8.10 3.87 23.47 15.34 5.24 1.44 285.73%
DPS 3.72 2.67 0.00 12.00 2.67 2.67 0.00 -
NAPS 2.1271 1.90 1.9533 1.9666 1.9333 1.7067 1.6733 17.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.76 1.70 2.54 2.57 1.72 1.74 1.88 -
P/RPS 0.96 1.00 2.97 0.68 0.61 0.96 2.07 -40.00%
P/EPS 14.90 13.99 43.74 7.30 7.48 22.13 86.88 -69.03%
EY 6.71 7.15 2.29 13.70 13.37 4.52 1.15 223.06%
DY 2.27 2.35 0.00 7.00 2.33 2.30 0.00 -
P/NAPS 0.77 0.60 0.87 0.87 0.59 0.68 0.75 1.76%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/11/16 04/08/16 27/04/16 22/02/16 11/11/15 10/08/15 12/05/15 -
Price 2.00 1.60 2.37 3.01 1.82 1.68 1.87 -
P/RPS 1.09 0.94 2.78 0.79 0.65 0.93 2.06 -34.50%
P/EPS 16.93 13.17 40.81 8.55 7.91 21.37 86.42 -66.16%
EY 5.91 7.59 2.45 11.70 12.64 4.68 1.16 195.21%
DY 2.00 2.50 0.00 5.98 2.20 2.38 0.00 -
P/NAPS 0.87 0.56 0.81 1.02 0.63 0.66 0.75 10.37%

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