[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.06%
YoY- 56.97%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 328,610 238,084 150,882 75,276 186,059 121,472 79,100 157.75%
PBT 28,369 22,926 15,536 8,011 25,077 16,636 10,658 91.72%
Tax -7,113 -5,728 -3,503 -1,676 -5,525 -3,818 -2,049 128.74%
NP 21,256 17,198 12,033 6,335 19,552 12,818 8,609 82.37%
-
NP to SH 15,450 12,864 9,252 5,414 18,705 11,807 7,902 56.16%
-
Tax Rate 25.07% 24.98% 22.55% 20.92% 22.03% 22.95% 19.22% -
Total Cost 307,354 220,886 138,849 68,941 166,507 108,654 70,491 166.17%
-
Net Worth 155,740 156,491 149,603 144,806 141,286 130,269 129,518 13.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,816 5,515 5,515 - 10,613 4,135 4,133 123.07%
Div Payout % 89.43% 42.87% 59.61% - 56.74% 35.03% 52.31% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 155,740 156,491 149,603 144,806 141,286 130,269 129,518 13.04%
NOSH 68,911 68,938 68,941 68,955 68,920 68,925 68,892 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.47% 7.22% 7.98% 8.42% 10.51% 10.55% 10.88% -
ROE 9.92% 8.22% 6.18% 3.74% 13.24% 9.06% 6.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 476.86 345.36 218.85 109.17 269.96 176.24 114.82 157.70%
EPS 22.42 18.66 13.42 7.85 27.14 17.13 11.47 56.14%
DPS 20.05 8.00 8.00 0.00 15.40 6.00 6.00 123.02%
NAPS 2.26 2.27 2.17 2.10 2.05 1.89 1.88 13.01%
Adjusted Per Share Value based on latest NOSH - 68,955
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 227.03 164.49 104.24 52.01 128.54 83.92 54.65 157.75%
EPS 10.67 8.89 6.39 3.74 12.92 8.16 5.46 56.11%
DPS 9.55 3.81 3.81 0.00 7.33 2.86 2.86 122.91%
NAPS 1.076 1.0812 1.0336 1.0004 0.9761 0.90 0.8948 13.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.80 1.87 1.55 1.41 1.20 1.24 1.38 -
P/RPS 0.38 0.54 0.71 1.29 0.44 0.70 1.20 -53.44%
P/EPS 8.03 10.02 11.55 17.96 4.42 7.24 12.03 -23.56%
EY 12.46 9.98 8.66 5.57 22.62 13.81 8.31 30.90%
DY 11.14 4.28 5.16 0.00 12.83 4.84 4.35 86.86%
P/NAPS 0.80 0.82 0.71 0.67 0.59 0.66 0.73 6.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 10/11/09 04/08/09 07/05/09 24/02/09 11/11/08 06/08/08 -
Price 1.91 1.89 1.82 1.54 1.29 1.19 1.43 -
P/RPS 0.40 0.55 0.83 1.41 0.48 0.68 1.25 -53.11%
P/EPS 8.52 10.13 13.56 19.61 4.75 6.95 12.47 -22.37%
EY 11.74 9.87 7.37 5.10 21.04 14.39 8.02 28.83%
DY 10.50 4.23 4.40 0.00 11.94 5.04 4.20 83.89%
P/NAPS 0.85 0.83 0.84 0.73 0.63 0.63 0.76 7.72%

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