[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -84.57%
YoY- -51.99%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 367,374 270,309 174,037 87,519 353,686 266,838 177,406 62.24%
PBT 37,622 24,737 6,952 1,171 22,979 21,489 15,394 81.14%
Tax -1,791 -2,705 -953 -413 -7,159 -3,867 -3,392 -34.59%
NP 35,831 22,032 5,999 758 15,820 17,622 12,002 106.92%
-
NP to SH 33,975 22,197 7,586 2,088 13,531 12,749 9,080 140.43%
-
Tax Rate 4.76% 10.94% 13.71% 35.27% 31.15% 18.00% 22.03% -
Total Cost 331,543 248,277 168,038 86,761 337,866 249,216 165,404 58.77%
-
Net Worth 284,652 279,835 247,027 242,202 236,412 234,482 238,337 12.53%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,368 3,859 3,859 - 6,754 2,894 2,894 229.16%
Div Payout % 51.12% 17.39% 50.88% - 49.92% 22.71% 31.88% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 284,652 279,835 247,027 242,202 236,412 234,482 238,337 12.53%
NOSH 96,492 96,495 96,495 96,495 96,495 96,495 96,493 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.75% 8.15% 3.45% 0.87% 4.47% 6.60% 6.77% -
ROE 11.94% 7.93% 3.07% 0.86% 5.72% 5.44% 3.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 380.73 280.13 180.36 90.70 366.53 276.53 183.85 62.25%
EPS 35.21 23.00 7.86 2.16 14.02 13.21 9.41 140.44%
DPS 18.00 4.00 4.00 0.00 7.00 3.00 3.00 229.11%
NAPS 2.95 2.90 2.56 2.51 2.45 2.43 2.47 12.53%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 253.81 186.75 120.24 60.47 244.36 184.35 122.57 62.24%
EPS 23.47 15.34 5.24 1.44 9.35 8.81 6.27 140.50%
DPS 12.00 2.67 2.67 0.00 4.67 2.00 2.00 229.11%
NAPS 1.9666 1.9333 1.7067 1.6733 1.6333 1.62 1.6466 12.53%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.57 1.72 1.74 1.88 1.86 2.16 2.34 -
P/RPS 0.68 0.61 0.96 2.07 0.51 0.78 1.27 -33.98%
P/EPS 7.30 7.48 22.13 86.88 13.26 16.35 24.87 -55.73%
EY 13.70 13.37 4.52 1.15 7.54 6.12 4.02 125.95%
DY 7.00 2.33 2.30 0.00 3.76 1.39 1.28 209.44%
P/NAPS 0.87 0.59 0.68 0.75 0.76 0.89 0.95 -5.68%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 11/11/15 10/08/15 12/05/15 16/02/15 13/11/14 06/08/14 -
Price 3.01 1.82 1.68 1.87 1.98 2.10 2.34 -
P/RPS 0.79 0.65 0.93 2.06 0.54 0.76 1.27 -27.06%
P/EPS 8.55 7.91 21.37 86.42 14.12 15.89 24.87 -50.82%
EY 11.70 12.64 4.68 1.16 7.08 6.29 4.02 103.45%
DY 5.98 2.20 2.38 0.00 3.54 1.43 1.28 178.68%
P/NAPS 1.02 0.63 0.66 0.75 0.81 0.86 0.95 4.84%

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