[TIENWAH] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.0%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 95,681 101,425 94,743 93,503 111,319 105,801 97,458 -1.21%
PBT 12,256 12,935 13,020 7,450 14,289 16,360 9,123 21.72%
Tax -2,361 -1,781 -1,845 221 -2,281 -3,017 -1,770 21.15%
NP 9,895 11,154 11,175 7,671 12,008 13,343 7,353 21.86%
-
NP to SH 6,933 8,433 7,635 5,974 8,073 9,101 4,020 43.76%
-
Tax Rate 19.26% 13.77% 14.17% -2.97% 15.96% 18.44% 19.40% -
Total Cost 85,786 90,271 83,568 85,832 99,311 92,458 90,105 -3.21%
-
Net Worth 235,447 230,623 226,763 217,113 224,732 231,626 219,798 4.68%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 7,468 - 8,221 - 8,222 - -
Div Payout % - 88.57% - 137.62% - 90.35% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 235,447 230,623 226,763 217,113 224,732 231,626 219,798 4.68%
NOSH 96,495 96,495 96,495 96,495 96,451 96,511 96,402 0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.34% 11.00% 11.80% 8.20% 10.79% 12.61% 7.54% -
ROE 2.94% 3.66% 3.37% 2.75% 3.59% 3.93% 1.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 99.16 105.11 98.18 96.90 115.41 109.63 101.09 -1.27%
EPS 7.18 8.74 7.91 6.19 8.37 9.43 4.17 43.60%
DPS 0.00 7.74 0.00 8.52 0.00 8.52 0.00 -
NAPS 2.44 2.39 2.35 2.25 2.33 2.40 2.28 4.62%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.10 70.07 65.46 64.60 76.91 73.10 67.33 -1.22%
EPS 4.79 5.83 5.27 4.13 5.58 6.29 2.78 43.67%
DPS 0.00 5.16 0.00 5.68 0.00 5.68 0.00 -
NAPS 1.6267 1.5933 1.5667 1.50 1.5526 1.6003 1.5185 4.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.41 2.38 2.27 2.00 2.12 1.91 2.07 -
P/RPS 2.43 2.26 2.31 2.06 1.84 1.74 2.05 11.99%
P/EPS 33.54 27.23 28.69 32.30 25.33 20.25 49.64 -22.98%
EY 2.98 3.67 3.49 3.10 3.95 4.94 2.01 29.98%
DY 0.00 3.25 0.00 4.26 0.00 4.46 0.00 -
P/NAPS 0.99 1.00 0.97 0.89 0.91 0.80 0.91 5.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 28/05/12 -
Price 2.60 2.36 2.37 2.04 2.10 1.93 2.13 -
P/RPS 2.62 2.25 2.41 2.11 1.82 1.76 2.11 15.51%
P/EPS 36.19 27.00 29.95 32.95 25.09 20.47 51.08 -20.50%
EY 2.76 3.70 3.34 3.03 3.99 4.89 1.96 25.60%
DY 0.00 3.28 0.00 4.18 0.00 4.41 0.00 -
P/NAPS 1.07 0.99 1.01 0.91 0.90 0.80 0.93 9.79%

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