[TIENWAH] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.79%
YoY- -14.12%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 93,925 83,481 88,522 95,681 101,425 94,743 93,503 0.30%
PBT 8,730 6,664 2,975 12,256 12,935 13,020 7,450 11.18%
Tax -2,089 -1,303 -1,376 -2,361 -1,781 -1,845 221 -
NP 6,641 5,361 1,599 9,895 11,154 11,175 7,671 -9.18%
-
NP to SH 4,731 4,349 1,525 6,933 8,433 7,635 5,974 -14.43%
-
Tax Rate 23.93% 19.55% 46.25% 19.26% 13.77% 14.17% -2.97% -
Total Cost 87,284 78,120 86,923 85,786 90,271 83,568 85,832 1.12%
-
Net Worth 238,481 235,447 228,693 235,447 230,623 226,763 217,113 6.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,896 - 6,166 - 7,468 - 8,221 -50.21%
Div Payout % 61.22% - 404.33% - 88.57% - 137.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 238,481 235,447 228,693 235,447 230,623 226,763 217,113 6.47%
NOSH 96,551 96,495 96,495 96,495 96,495 96,495 96,495 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.07% 6.42% 1.81% 10.34% 11.00% 11.80% 8.20% -
ROE 1.98% 1.85% 0.67% 2.94% 3.66% 3.37% 2.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.28 86.51 91.74 99.16 105.11 98.18 96.90 0.26%
EPS 4.90 4.51 1.58 7.18 8.74 7.91 6.19 -14.46%
DPS 3.00 0.00 6.39 0.00 7.74 0.00 8.52 -50.23%
NAPS 2.47 2.44 2.37 2.44 2.39 2.35 2.25 6.43%
Adjusted Per Share Value based on latest NOSH - 96,495
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 64.89 57.68 61.16 66.10 70.07 65.46 64.60 0.29%
EPS 3.27 3.00 1.05 4.79 5.83 5.27 4.13 -14.45%
DPS 2.00 0.00 4.26 0.00 5.16 0.00 5.68 -50.23%
NAPS 1.6476 1.6267 1.58 1.6267 1.5933 1.5667 1.50 6.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.34 2.52 2.68 2.41 2.38 2.27 2.00 -
P/RPS 2.41 2.91 2.92 2.43 2.26 2.31 2.06 11.06%
P/EPS 47.76 55.91 169.58 33.54 27.23 28.69 32.30 29.88%
EY 2.09 1.79 0.59 2.98 3.67 3.49 3.10 -23.16%
DY 1.28 0.00 2.38 0.00 3.25 0.00 4.26 -55.23%
P/NAPS 0.95 1.03 1.13 0.99 1.00 0.97 0.89 4.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 06/08/14 12/05/14 25/02/14 07/11/13 01/08/13 09/05/13 26/02/13 -
Price 2.34 2.52 2.58 2.60 2.36 2.37 2.04 -
P/RPS 2.41 2.91 2.81 2.62 2.25 2.41 2.11 9.29%
P/EPS 47.76 55.91 163.25 36.19 27.00 29.95 32.95 28.16%
EY 2.09 1.79 0.61 2.76 3.70 3.34 3.03 -21.98%
DY 1.28 0.00 2.48 0.00 3.28 0.00 4.18 -54.66%
P/NAPS 0.95 1.03 1.09 1.07 0.99 1.01 0.91 2.91%

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