[TIENWAH] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -11.3%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 101,425 94,743 93,503 111,319 105,801 97,458 97,976 2.33%
PBT 12,935 13,020 7,450 14,289 16,360 9,123 10,157 17.50%
Tax -1,781 -1,845 221 -2,281 -3,017 -1,770 300 -
NP 11,154 11,175 7,671 12,008 13,343 7,353 10,457 4.39%
-
NP to SH 8,433 7,635 5,974 8,073 9,101 4,020 6,756 15.94%
-
Tax Rate 13.77% 14.17% -2.97% 15.96% 18.44% 19.40% -2.95% -
Total Cost 90,271 83,568 85,832 99,311 92,458 90,105 87,519 2.08%
-
Net Worth 230,623 226,763 217,113 224,732 231,626 219,798 211,227 6.03%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,468 - 8,221 - 8,222 - 16,396 -40.82%
Div Payout % 88.57% - 137.62% - 90.35% - 242.70% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 230,623 226,763 217,113 224,732 231,626 219,798 211,227 6.03%
NOSH 96,495 96,495 96,495 96,451 96,511 96,402 96,451 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.00% 11.80% 8.20% 10.79% 12.61% 7.54% 10.67% -
ROE 3.66% 3.37% 2.75% 3.59% 3.93% 1.83% 3.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 105.11 98.18 96.90 115.41 109.63 101.09 101.58 2.30%
EPS 8.74 7.91 6.19 8.37 9.43 4.17 7.00 15.96%
DPS 7.74 0.00 8.52 0.00 8.52 0.00 17.00 -40.84%
NAPS 2.39 2.35 2.25 2.33 2.40 2.28 2.19 6.00%
Adjusted Per Share Value based on latest NOSH - 96,451
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.07 65.46 64.60 76.91 73.10 67.33 67.69 2.33%
EPS 5.83 5.27 4.13 5.58 6.29 2.78 4.67 15.95%
DPS 5.16 0.00 5.68 0.00 5.68 0.00 11.33 -40.83%
NAPS 1.5933 1.5667 1.50 1.5526 1.6003 1.5185 1.4593 6.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.38 2.27 2.00 2.12 1.91 2.07 1.79 -
P/RPS 2.26 2.31 2.06 1.84 1.74 2.05 1.76 18.15%
P/EPS 27.23 28.69 32.30 25.33 20.25 49.64 25.55 4.34%
EY 3.67 3.49 3.10 3.95 4.94 2.01 3.91 -4.13%
DY 3.25 0.00 4.26 0.00 4.46 0.00 9.50 -51.11%
P/NAPS 1.00 0.97 0.89 0.91 0.80 0.91 0.82 14.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 28/05/12 21/02/12 -
Price 2.36 2.37 2.04 2.10 1.93 2.13 2.05 -
P/RPS 2.25 2.41 2.11 1.82 1.76 2.11 2.02 7.46%
P/EPS 27.00 29.95 32.95 25.09 20.47 51.08 29.27 -5.24%
EY 3.70 3.34 3.03 3.99 4.89 1.96 3.42 5.39%
DY 3.28 0.00 4.18 0.00 4.41 0.00 8.29 -46.13%
P/NAPS 0.99 1.01 0.91 0.90 0.80 0.93 0.94 3.51%

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