[TIENWAH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -2.17%
YoY- 8.2%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 369,109 380,371 385,352 400,990 405,366 408,081 412,554 -7.15%
PBT 34,830 41,186 45,661 47,694 51,119 47,222 49,929 -21.36%
Tax -6,821 -7,363 -5,766 -5,686 -6,922 -6,847 -6,768 0.52%
NP 28,009 33,823 39,895 42,008 44,197 40,375 43,161 -25.06%
-
NP to SH 21,240 24,526 28,975 30,115 30,783 27,168 27,950 -16.73%
-
Tax Rate 19.58% 17.88% 12.63% 11.92% 13.54% 14.50% 13.56% -
Total Cost 341,100 346,548 345,457 358,982 361,169 367,706 369,393 -5.17%
-
Net Worth 235,447 228,693 235,447 230,623 226,763 217,113 224,732 3.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 13,634 13,634 15,690 15,690 16,444 16,444 24,619 -32.58%
Div Payout % 64.19% 55.59% 54.15% 52.10% 53.42% 60.53% 88.08% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 235,447 228,693 235,447 230,623 226,763 217,113 224,732 3.15%
NOSH 96,495 96,495 96,495 96,495 96,495 96,495 96,451 0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.59% 8.89% 10.35% 10.48% 10.90% 9.89% 10.46% -
ROE 9.02% 10.72% 12.31% 13.06% 13.57% 12.51% 12.44% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 382.52 394.19 399.35 415.56 420.09 422.90 427.73 -7.18%
EPS 22.01 25.42 30.03 31.21 31.90 28.15 28.98 -16.77%
DPS 14.13 14.13 16.26 16.26 17.04 17.04 25.52 -32.59%
NAPS 2.44 2.37 2.44 2.39 2.35 2.25 2.33 3.12%
Adjusted Per Share Value based on latest NOSH - 96,495
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 255.01 262.79 266.23 277.04 280.06 281.94 285.03 -7.15%
EPS 14.67 16.94 20.02 20.81 21.27 18.77 19.31 -16.75%
DPS 9.42 9.42 10.84 10.84 11.36 11.36 17.01 -32.58%
NAPS 1.6267 1.58 1.6267 1.5933 1.5667 1.50 1.5526 3.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.52 2.68 2.41 2.38 2.27 2.00 2.12 -
P/RPS 0.66 0.68 0.60 0.57 0.54 0.47 0.50 20.35%
P/EPS 11.45 10.54 8.03 7.63 7.12 7.10 7.32 34.78%
EY 8.73 9.48 12.46 13.11 14.05 14.08 13.67 -25.86%
DY 5.61 5.27 6.75 6.83 7.51 8.52 12.04 -39.92%
P/NAPS 1.03 1.13 0.99 1.00 0.97 0.89 0.91 8.61%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 12/05/14 25/02/14 07/11/13 01/08/13 09/05/13 26/02/13 07/11/12 -
Price 2.52 2.58 2.60 2.36 2.37 2.04 2.10 -
P/RPS 0.66 0.65 0.65 0.57 0.56 0.48 0.49 21.98%
P/EPS 11.45 10.15 8.66 7.56 7.43 7.25 7.25 35.65%
EY 8.73 9.85 11.55 13.22 13.46 13.80 13.80 -26.32%
DY 5.61 5.48 6.25 6.89 7.19 8.35 12.15 -40.28%
P/NAPS 1.03 1.09 1.07 0.99 1.01 0.91 0.90 9.42%

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