[TIENWAH] QoQ TTM Result on 30-Jun-2008 [#2]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

06-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 11.45%

YoY- 45.18%

Quarter Report

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	225,840	186,059	153,272	148,012	135,318	129,663	126,103	47.42%
YoY %	21.38%	21.39%	3.55%	9.38%	4.36%	2.82%	-	-
Horiz. %	179.09%	147.55%	121.55%	117.37%	107.31%	102.82%	100.00%	-
PBT	28,455	25,121	20,661	20,131	17,400	16,659	16,468	43.94%
YoY %	13.27%	21.59%	2.63%	15.70%	4.45%	1.16%	-	-
Horiz. %	172.79%	152.54%	125.46%	122.24%	105.66%	101.16%	100.00%	-
Tax	-6,295	-5,570	-3,593	-2,399	-1,663	-1,363	-2,626	79.02%
YoY %	-13.02%	-55.02%	-49.77%	-44.26%	-22.01%	48.10%	-	-
Horiz. %	239.72%	212.11%	136.82%	91.36%	63.33%	51.90%	100.00%	-
NP	22,160	19,551	17,068	17,732	15,737	15,296	13,842	36.81%
YoY %	13.34%	14.55%	-3.74%	12.68%	2.88%	10.50%	-	-
Horiz. %	160.09%	141.24%	123.31%	128.10%	113.69%	110.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,668	18,704	15,592	16,241	14,572	14,056	12,682	38.44%
YoY %	10.50%	19.96%	-4.00%	11.45%	3.67%	10.83%	-	-
Horiz. %	162.97%	147.48%	122.95%	128.06%	114.90%	110.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.12%	22.17%	17.39%	11.92%	9.56%	8.18%	15.95%	-
YoY %	-0.23%	27.49%	45.89%	24.69%	16.87%	-48.71%	-	-
Horiz. %	138.68%	139.00%	109.03%	74.73%	59.94%	51.29%	100.00%	-
Total Cost	203,680	166,508	136,204	130,280	119,581	114,367	112,261	48.70%
YoY %	22.32%	22.25%	4.55%	8.95%	4.56%	1.88%	-	-
Horiz. %	181.43%	148.32%	121.33%	116.05%	106.52%	101.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	144,806	141,267	130,166	129,562	129,423	126,166	91,354	35.90%
YoY %	2.51%	8.53%	0.47%	0.11%	2.58%	38.11%	-	-
Horiz. %	158.51%	154.64%	142.49%	141.82%	141.67%	138.11%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	10,612	10,612	8,249	8,249	8,846	8,846	7,007	31.84%
YoY %	0.00%	28.65%	0.00%	-6.75%	0.00%	26.25%	-	-
Horiz. %	151.45%	151.45%	117.73%	117.73%	126.25%	126.25%	100.00%	-
Div Payout %	51.35%	56.74%	52.91%	50.79%	60.71%	62.94%	55.25%	-
YoY %	-9.50%	7.24%	4.17%	-16.34%	-3.54%	13.92%	-	-
Horiz. %	92.94%	102.70%	95.76%	91.93%	109.88%	113.92%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	144,806	141,267	130,166	129,562	129,423	126,166	91,354	35.90%
YoY %	2.51%	8.53%	0.47%	0.11%	2.58%	38.11%	-	-
Horiz. %	158.51%	154.64%	142.49%	141.82%	141.67%	138.11%	100.00%	-
NOSH	68,955	68,911	68,871	68,916	68,842	68,568	45,677	31.56%
YoY %	0.06%	0.06%	-0.07%	0.11%	0.40%	50.11%	-	-
Horiz. %	150.96%	150.87%	150.78%	150.88%	150.71%	150.11%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	9.81%	10.51%	11.14%	11.98%	11.63%	11.80%	10.98%	-
YoY %	-6.66%	-5.66%	-7.01%	3.01%	-1.44%	7.47%	-	-
Horiz. %	89.34%	95.72%	101.46%	109.11%	105.92%	107.47%	100.00%	-
ROE	14.27%	13.24%	11.98%	12.54%	11.26%	11.14%	13.88%	-
YoY %	7.78%	10.52%	-4.47%	11.37%	1.08%	-19.74%	-	-
Horiz. %	102.81%	95.39%	86.31%	90.35%	81.12%	80.26%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	327.52	270.00	222.55	214.77	196.56	189.10	276.08	12.05%
YoY %	21.30%	21.32%	3.62%	9.26%	3.95%	-31.51%	-	-
Horiz. %	118.63%	97.80%	80.61%	77.79%	71.20%	68.49%	100.00%	-
EPS	29.97	27.14	22.64	23.57	21.17	20.50	27.76	5.23%
YoY %	10.43%	19.88%	-3.95%	11.34%	3.27%	-26.15%	-	-
Horiz. %	107.96%	97.77%	81.56%	84.91%	76.26%	73.85%	100.00%	-
DPS	15.40	15.40	12.00	11.97	12.85	12.90	15.34	0.26%
YoY %	0.00%	28.33%	0.25%	-6.85%	-0.39%	-15.91%	-	-
Horiz. %	100.39%	100.39%	78.23%	78.03%	83.77%	84.09%	100.00%	-
NAPS	2.10	2.05	1.89	1.88	1.88	1.84	2.00	3.30%
YoY %	2.44%	8.47%	0.53%	0.00%	2.17%	-8.00%	-	-
Horiz. %	105.00%	102.50%	94.50%	94.00%	94.00%	92.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 68,916
RPS	156.03	128.54	105.89	102.26	93.49	89.58	87.12	47.42%
YoY %	21.39%	21.39%	3.55%	9.38%	4.36%	2.82%	-	-
Horiz. %	179.10%	147.54%	121.54%	117.38%	107.31%	102.82%	100.00%	-
EPS	14.28	12.92	10.77	11.22	10.07	9.71	8.76	38.46%
YoY %	10.53%	19.96%	-4.01%	11.42%	3.71%	10.84%	-	-
Horiz. %	163.01%	147.49%	122.95%	128.08%	114.95%	110.84%	100.00%	-
DPS	7.33	7.33	5.70	5.70	6.11	6.11	4.84	31.84%
YoY %	0.00%	28.60%	0.00%	-6.71%	0.00%	26.24%	-	-
Horiz. %	151.45%	151.45%	117.77%	117.77%	126.24%	126.24%	100.00%	-
NAPS	1.0004	0.976	0.8993	0.8951	0.8942	0.8717	0.6311	35.91%
YoY %	2.50%	8.53%	0.47%	0.10%	2.58%	38.12%	-	-
Horiz. %	158.52%	154.65%	142.50%	141.83%	141.69%	138.12%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.41	1.20	1.24	1.38	1.46	1.42	2.42	-
P/RPS	0.43	0.44	0.56	0.64	0.74	0.75	0.88	-37.93%
YoY %	-2.27%	-21.43%	-12.50%	-13.51%	-1.33%	-14.77%	-	-
Horiz. %	48.86%	50.00%	63.64%	72.73%	84.09%	85.23%	100.00%	-
P/EPS	4.70	4.42	5.48	5.86	6.90	6.93	8.72	-33.74%
YoY %	6.33%	-19.34%	-6.48%	-15.07%	-0.43%	-20.53%	-	-
Horiz. %	53.90%	50.69%	62.84%	67.20%	79.13%	79.47%	100.00%	-
EY	21.26	22.62	18.26	17.08	14.50	14.44	11.47	50.83%
YoY %	-6.01%	23.88%	6.91%	17.79%	0.42%	25.89%	-	-
Horiz. %	185.35%	197.21%	159.20%	148.91%	126.42%	125.89%	100.00%	-
DY	10.92	12.83	9.68	8.67	8.80	9.09	6.34	43.64%
YoY %	-14.89%	32.54%	11.65%	-1.48%	-3.19%	43.38%	-	-
Horiz. %	172.24%	202.37%	152.68%	136.75%	138.80%	143.38%	100.00%	-
P/NAPS	0.67	0.59	0.66	0.73	0.78	0.77	1.21	-32.54%
YoY %	13.56%	-10.61%	-9.59%	-6.41%	1.30%	-36.36%	-	-
Horiz. %	55.37%	48.76%	54.55%	60.33%	64.46%	63.64%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	07/05/09	24/02/09	11/11/08	06/08/08	07/05/08	25/02/08	05/11/07	-
Price	1.54	1.29	1.19	1.43	1.47	1.30	1.38	-
P/RPS	0.47	0.48	0.53	0.67	0.75	0.69	0.50	-4.03%
YoY %	-2.08%	-9.43%	-20.90%	-10.67%	8.70%	38.00%	-	-
Horiz. %	94.00%	96.00%	106.00%	134.00%	150.00%	138.00%	100.00%	-
P/EPS	5.14	4.75	5.26	6.07	6.94	6.34	4.97	2.26%
YoY %	8.21%	-9.70%	-13.34%	-12.54%	9.46%	27.57%	-	-
Horiz. %	103.42%	95.57%	105.84%	122.13%	139.64%	127.57%	100.00%	-
EY	19.46	21.04	19.02	16.48	14.40	15.77	20.12	-2.19%
YoY %	-7.51%	10.62%	15.41%	14.44%	-8.69%	-21.62%	-	-
Horiz. %	96.72%	104.57%	94.53%	81.91%	71.57%	78.38%	100.00%	-
DY	10.00	11.94	10.08	8.37	8.74	9.92	11.12	-6.82%
YoY %	-16.25%	18.45%	20.43%	-4.23%	-11.90%	-10.79%	-	-
Horiz. %	89.93%	107.37%	90.65%	75.27%	78.60%	89.21%	100.00%	-
P/NAPS	0.73	0.63	0.63	0.76	0.78	0.71	0.69	3.82%
YoY %	15.87%	0.00%	-17.11%	-2.56%	9.86%	2.90%	-	-
Horiz. %	105.80%	91.30%	91.30%	110.14%	113.04%	102.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos