[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.9%
YoY- 89.93%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 380,371 291,849 196,168 94,743 408,081 314,578 203,259 51.68%
PBT 41,186 38,211 25,955 13,020 47,222 39,772 25,483 37.60%
Tax -7,363 -5,987 -3,626 -1,845 -6,847 -7,068 -4,787 33.14%
NP 33,823 32,224 22,329 11,175 40,375 32,704 20,696 38.62%
-
NP to SH 24,526 23,001 16,068 7,635 27,168 21,194 13,121 51.56%
-
Tax Rate 17.88% 15.67% 13.97% 14.17% 14.50% 17.77% 18.79% -
Total Cost 346,548 259,625 173,839 83,568 367,706 281,874 182,563 53.12%
-
Net Worth 228,754 235,447 230,623 226,763 217,113 224,872 231,547 -0.80%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,638 7,468 7,468 - 16,442 8,222 8,219 40.02%
Div Payout % 55.61% 32.47% 46.48% - 60.52% 38.80% 62.65% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 228,754 235,447 230,623 226,763 217,113 224,872 231,547 -0.80%
NOSH 96,521 96,495 96,495 96,495 96,495 96,511 96,477 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.89% 11.04% 11.38% 11.80% 9.89% 10.40% 10.18% -
ROE 10.72% 9.77% 6.97% 3.37% 12.51% 9.42% 5.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 394.08 302.45 203.29 98.18 422.90 325.95 210.68 51.63%
EPS 25.41 23.84 16.65 7.91 28.15 21.96 13.60 51.52%
DPS 14.13 7.74 7.74 0.00 17.04 8.52 8.52 39.98%
NAPS 2.37 2.44 2.39 2.35 2.25 2.33 2.40 -0.83%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 262.79 201.63 135.53 65.46 281.94 217.34 140.43 51.68%
EPS 16.94 15.89 11.10 5.27 18.77 14.64 9.07 51.48%
DPS 9.42 5.16 5.16 0.00 11.36 5.68 5.68 39.98%
NAPS 1.5804 1.6267 1.5933 1.5667 1.50 1.5536 1.5997 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.68 2.41 2.38 2.27 2.00 2.12 1.91 -
P/RPS 0.68 0.80 1.17 2.31 0.47 0.65 0.91 -17.60%
P/EPS 10.55 10.11 14.29 28.69 7.10 9.65 14.04 -17.30%
EY 9.48 9.89 7.00 3.49 14.08 10.36 7.12 20.96%
DY 5.27 3.21 3.25 0.00 8.52 4.02 4.46 11.73%
P/NAPS 1.13 0.99 1.00 0.97 0.89 0.91 0.80 25.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 07/11/13 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 -
Price 2.58 2.60 2.36 2.37 2.04 2.10 1.93 -
P/RPS 0.65 0.86 1.16 2.41 0.48 0.64 0.92 -20.62%
P/EPS 10.15 10.91 14.17 29.95 7.25 9.56 14.19 -19.96%
EY 9.85 9.17 7.06 3.34 13.80 10.46 7.05 24.90%
DY 5.48 2.98 3.28 0.00 8.35 4.06 4.41 15.53%
P/NAPS 1.09 1.07 0.99 1.01 0.91 0.90 0.80 22.83%

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