[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -83.51%
YoY- 168.39%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 328,704 246,486 163,559 82,386 367,374 270,309 174,037 52.50%
PBT 51,194 16,883 14,164 6,639 37,622 24,737 6,952 276.22%
Tax 1,409 -2,476 -1,887 -1,004 -1,791 -2,705 -953 -
NP 52,603 14,407 12,277 5,635 35,831 22,032 5,999 322.43%
-
NP to SH 64,188 15,884 11,723 5,604 33,975 22,197 7,586 312.55%
-
Tax Rate -2.75% 14.67% 13.32% 15.12% 4.76% 10.94% 13.71% -
Total Cost 276,101 232,079 151,282 76,751 331,543 248,277 168,038 39.03%
-
Net Worth 377,049 307,881 275,010 282,730 284,652 279,835 247,027 32.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 17,203 5,377 3,859 - 17,368 3,859 3,859 169.64%
Div Payout % 26.80% 33.86% 32.93% - 51.12% 17.39% 50.88% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 377,049 307,881 275,010 282,730 284,652 279,835 247,027 32.39%
NOSH 144,742 144,742 144,742 96,495 96,492 96,495 96,495 30.87%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.00% 5.84% 7.51% 6.84% 9.75% 8.15% 3.45% -
ROE 17.02% 5.16% 4.26% 1.98% 11.94% 7.93% 3.07% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 229.28 183.33 169.50 85.38 380.73 280.13 180.36 17.26%
EPS 44.77 11.81 12.15 5.81 35.21 23.00 7.86 217.26%
DPS 12.00 4.00 4.00 0.00 18.00 4.00 4.00 107.31%
NAPS 2.63 2.29 2.85 2.93 2.95 2.90 2.56 1.80%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 227.10 170.29 113.00 56.92 253.81 186.75 120.24 52.50%
EPS 44.35 10.97 8.10 3.87 23.47 15.34 5.24 312.63%
DPS 11.89 3.72 2.67 0.00 12.00 2.67 2.67 169.45%
NAPS 2.605 2.1271 1.90 1.9533 1.9666 1.9333 1.7067 32.39%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.76 1.76 1.70 2.54 2.57 1.72 1.74 -
P/RPS 0.77 0.96 1.00 2.97 0.68 0.61 0.96 -13.61%
P/EPS 3.93 14.90 13.99 43.74 7.30 7.48 22.13 -68.23%
EY 25.44 6.71 7.15 2.29 13.70 13.37 4.52 214.75%
DY 6.82 2.27 2.35 0.00 7.00 2.33 2.30 105.71%
P/NAPS 0.67 0.77 0.60 0.87 0.87 0.59 0.68 -0.97%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 08/11/16 04/08/16 27/04/16 22/02/16 11/11/15 10/08/15 -
Price 2.02 2.00 1.60 2.37 3.01 1.82 1.68 -
P/RPS 0.88 1.09 0.94 2.78 0.79 0.65 0.93 -3.60%
P/EPS 4.51 16.93 13.17 40.81 8.55 7.91 21.37 -64.38%
EY 22.16 5.91 7.59 2.45 11.70 12.64 4.68 180.65%
DY 5.94 2.00 2.50 0.00 5.98 2.20 2.38 83.48%
P/NAPS 0.77 0.87 0.56 0.81 1.02 0.63 0.66 10.77%

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