[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -75.67%
YoY- -10.36%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 113,769 90,047 55,599 27,916 114,148 89,960 56,542 59.17%
PBT 16,253 13,938 7,540 3,656 14,212 12,819 7,758 63.50%
Tax -3,166 -2,010 -984 -866 -4,826 -4,161 -2,621 13.38%
NP 13,087 11,928 6,556 2,790 9,386 8,658 5,137 86.21%
-
NP to SH 10,936 10,161 5,494 2,284 9,386 8,658 5,137 65.26%
-
Tax Rate 19.48% 14.42% 13.05% 23.69% 33.96% 32.46% 33.78% -
Total Cost 100,682 78,119 49,043 25,126 104,762 81,302 51,405 56.35%
-
Net Worth 119,951 119,434 114,759 117,811 115,804 114,809 111,204 5.16%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,431 - - - 6,759 - - -
Div Payout % 49.67% - - - 72.01% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 119,951 119,434 114,759 117,811 115,804 114,809 111,204 5.16%
NOSH 45,264 45,240 45,180 45,138 45,060 45,023 45,021 0.35%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.50% 13.25% 11.79% 9.99% 8.22% 9.62% 9.09% -
ROE 9.12% 8.51% 4.79% 1.94% 8.11% 7.54% 4.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 251.34 199.04 123.06 61.85 253.32 199.81 125.59 58.60%
EPS 24.16 22.46 12.16 5.06 20.83 19.23 11.41 64.66%
DPS 12.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.65 2.64 2.54 2.61 2.57 2.55 2.47 4.78%
Adjusted Per Share Value based on latest NOSH - 45,138
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 78.60 62.21 38.41 19.29 78.86 62.15 39.06 59.18%
EPS 7.56 7.02 3.80 1.58 6.48 5.98 3.55 65.29%
DPS 3.75 0.00 0.00 0.00 4.67 0.00 0.00 -
NAPS 0.8287 0.8252 0.7929 0.8139 0.8001 0.7932 0.7683 5.16%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.82 2.15 2.21 2.30 2.49 2.75 2.98 -
P/RPS 0.72 1.08 1.80 3.72 0.98 1.38 2.37 -54.71%
P/EPS 7.53 9.57 18.17 45.45 11.95 14.30 26.12 -56.26%
EY 13.27 10.45 5.50 2.20 8.37 6.99 3.83 128.45%
DY 6.59 0.00 0.00 0.00 6.02 0.00 0.00 -
P/NAPS 0.69 0.81 0.87 0.88 0.97 1.08 1.21 -31.16%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 25/08/05 26/05/05 28/02/05 25/11/04 19/08/04 -
Price 2.21 1.84 2.08 2.29 2.25 2.60 2.85 -
P/RPS 0.88 0.92 1.69 3.70 0.89 1.30 2.27 -46.74%
P/EPS 9.15 8.19 17.11 45.26 10.80 13.52 24.98 -48.71%
EY 10.93 12.21 5.85 2.21 9.26 7.40 4.00 95.09%
DY 5.43 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.83 0.70 0.82 0.88 0.88 1.02 1.15 -19.49%

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