[TIENWAH] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
04-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.96%
YoY- 23.49%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 343,143 328,610 302,671 257,841 225,840 186,059 153,272 71.22%
PBT 25,029 28,370 31,413 30,001 28,455 25,121 20,661 13.65%
Tax -6,848 -7,113 -7,480 -7,024 -6,295 -5,570 -3,593 53.78%
NP 18,181 21,257 23,933 22,977 22,160 19,551 17,068 4.30%
-
NP to SH 12,115 15,452 19,763 20,056 20,668 18,704 15,592 -15.49%
-
Tax Rate 27.36% 25.07% 23.81% 23.41% 22.12% 22.17% 17.39% -
Total Cost 324,962 307,353 278,738 234,864 203,680 166,508 136,204 78.64%
-
Net Worth 162,157 137,920 156,474 149,601 144,806 141,267 130,166 15.79%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 13,824 13,824 11,992 11,992 10,612 10,612 8,249 41.13%
Div Payout % 114.11% 89.47% 60.68% 59.80% 51.35% 56.74% 52.91% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 162,157 137,920 156,474 149,601 144,806 141,267 130,166 15.79%
NOSH 69,003 68,960 68,931 68,940 68,955 68,911 68,871 0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.30% 6.47% 7.91% 8.91% 9.81% 10.51% 11.14% -
ROE 7.47% 11.20% 12.63% 13.41% 14.27% 13.24% 11.98% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 497.28 476.52 439.09 374.00 327.52 270.00 222.55 70.99%
EPS 17.56 22.41 28.67 29.09 29.97 27.14 22.64 -15.59%
DPS 20.05 20.05 17.40 17.40 15.40 15.40 12.00 40.85%
NAPS 2.35 2.00 2.27 2.17 2.10 2.05 1.89 15.64%
Adjusted Per Share Value based on latest NOSH - 68,940
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 237.07 227.03 209.11 178.14 156.03 128.54 105.89 71.22%
EPS 8.37 10.68 13.65 13.86 14.28 12.92 10.77 -15.48%
DPS 9.55 9.55 8.29 8.29 7.33 7.33 5.70 41.10%
NAPS 1.1203 0.9529 1.0811 1.0336 1.0004 0.976 0.8993 15.79%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.18 1.80 1.87 1.55 1.41 1.20 1.24 -
P/RPS 0.44 0.38 0.43 0.41 0.43 0.44 0.56 -14.86%
P/EPS 12.42 8.03 6.52 5.33 4.70 4.42 5.48 72.62%
EY 8.05 12.45 15.33 18.77 21.26 22.62 18.26 -42.10%
DY 9.20 11.14 9.30 11.23 10.92 12.83 9.68 -3.33%
P/NAPS 0.93 0.90 0.82 0.71 0.67 0.59 0.66 25.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 25/02/10 10/11/09 04/08/09 07/05/09 24/02/09 11/11/08 -
Price 2.29 1.91 1.89 1.82 1.54 1.29 1.19 -
P/RPS 0.46 0.40 0.43 0.49 0.47 0.48 0.53 -9.01%
P/EPS 13.04 8.52 6.59 6.26 5.14 4.75 5.26 83.27%
EY 7.67 11.73 15.17 15.98 19.46 21.04 19.02 -45.44%
DY 8.76 10.50 9.21 9.56 10.00 11.94 10.08 -8.94%
P/NAPS 0.97 0.96 0.83 0.84 0.73 0.63 0.63 33.37%

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