[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -86.56%
YoY- -61.64%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 354,666 264,949 176,047 89,809 328,610 238,084 150,882 76.51%
PBT 21,113 15,906 9,332 4,670 28,369 22,926 15,536 22.62%
Tax -2,212 -3,037 -2,032 -1,411 -7,113 -5,728 -3,503 -26.33%
NP 18,901 12,869 7,300 3,259 21,256 17,198 12,033 35.01%
-
NP to SH 13,821 10,030 5,559 2,077 15,450 12,864 9,252 30.58%
-
Tax Rate 10.48% 19.09% 21.77% 30.21% 25.07% 24.98% 22.55% -
Total Cost 335,765 252,080 168,747 86,550 307,354 220,886 138,849 79.87%
-
Net Worth 140,722 165,443 156,368 162,157 155,740 156,491 149,603 -3.98%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,626 - - - 13,816 5,515 5,515 54.65%
Div Payout % 76.88% - - - 89.43% 42.87% 59.61% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 140,722 165,443 156,368 162,157 155,740 156,491 149,603 -3.98%
NOSH 71,797 68,934 68,884 69,003 68,911 68,938 68,941 2.73%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.33% 4.86% 4.15% 3.63% 6.47% 7.22% 7.98% -
ROE 9.82% 6.06% 3.56% 1.28% 9.92% 8.22% 6.18% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 493.98 384.35 255.57 130.15 476.86 345.36 218.85 71.81%
EPS 19.25 14.55 8.07 3.01 22.42 18.66 13.42 27.10%
DPS 14.80 0.00 0.00 0.00 20.05 8.00 8.00 50.53%
NAPS 1.96 2.40 2.27 2.35 2.26 2.27 2.17 -6.54%
Adjusted Per Share Value based on latest NOSH - 69,003
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 245.03 183.05 121.63 62.05 227.03 164.49 104.24 76.51%
EPS 9.55 6.93 3.84 1.43 10.67 8.89 6.39 30.62%
DPS 7.34 0.00 0.00 0.00 9.55 3.81 3.81 54.64%
NAPS 0.9722 1.143 1.0803 1.1203 1.076 1.0812 1.0336 -3.98%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.68 1.88 1.90 2.18 1.80 1.87 1.55 -
P/RPS 0.34 0.49 0.74 1.67 0.38 0.54 0.71 -38.70%
P/EPS 8.73 12.92 23.54 72.43 8.03 10.02 11.55 -16.98%
EY 11.46 7.74 4.25 1.38 12.46 9.98 8.66 20.47%
DY 8.81 0.00 0.00 0.00 11.14 4.28 5.16 42.71%
P/NAPS 0.86 0.78 0.84 0.93 0.80 0.82 0.71 13.59%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 10/11/10 10/08/10 12/05/10 25/02/10 10/11/09 04/08/09 -
Price 1.68 1.69 2.00 2.29 1.91 1.89 1.82 -
P/RPS 0.34 0.44 0.78 1.76 0.40 0.55 0.83 -44.75%
P/EPS 8.73 11.62 24.78 76.08 8.52 10.13 13.56 -25.38%
EY 11.46 8.61 4.04 1.31 11.74 9.87 7.37 34.11%
DY 8.81 0.00 0.00 0.00 10.50 4.23 4.40 58.65%
P/NAPS 0.86 0.70 0.88 0.97 0.85 0.83 0.84 1.57%

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