[TIENWAH] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
06-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -17.43%
YoY- -41.76%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 357,724 353,686 355,360 361,609 369,109 380,371 385,352 -4.84%
PBT 17,486 22,979 24,464 30,625 34,830 41,186 45,661 -47.29%
Tax -6,269 -7,159 -5,243 -7,129 -6,821 -7,363 -5,766 5.73%
NP 11,217 15,820 19,221 23,496 28,009 33,823 39,895 -57.11%
-
NP to SH 11,270 13,531 14,274 17,538 21,240 24,526 28,975 -46.74%
-
Tax Rate 35.85% 31.15% 21.43% 23.28% 19.58% 17.88% 12.63% -
Total Cost 346,507 337,866 336,139 338,113 341,100 346,548 345,457 0.20%
-
Net Worth 242,202 236,412 234,482 238,481 235,447 228,693 235,447 1.90%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,756 6,756 9,062 9,062 13,634 13,634 15,690 -43.00%
Div Payout % 59.95% 49.93% 63.49% 51.67% 64.19% 55.59% 54.15% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 242,202 236,412 234,482 238,481 235,447 228,693 235,447 1.90%
NOSH 96,495 96,495 96,495 96,551 96,495 96,495 96,495 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.14% 4.47% 5.41% 6.50% 7.59% 8.89% 10.35% -
ROE 4.65% 5.72% 6.09% 7.35% 9.02% 10.72% 12.31% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 370.72 366.53 368.27 374.53 382.52 394.19 399.35 -4.84%
EPS 11.68 14.02 14.79 18.16 22.01 25.42 30.03 -46.74%
DPS 7.00 7.00 9.39 9.39 14.13 14.13 16.26 -43.01%
NAPS 2.51 2.45 2.43 2.47 2.44 2.37 2.44 1.90%
Adjusted Per Share Value based on latest NOSH - 96,551
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 247.15 244.36 245.51 249.83 255.01 262.79 266.23 -4.84%
EPS 7.79 9.35 9.86 12.12 14.67 16.94 20.02 -46.73%
DPS 4.67 4.67 6.26 6.26 9.42 9.42 10.84 -42.98%
NAPS 1.6733 1.6333 1.62 1.6476 1.6267 1.58 1.6267 1.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.88 1.86 2.16 2.34 2.52 2.68 2.41 -
P/RPS 0.51 0.51 0.59 0.62 0.66 0.68 0.60 -10.27%
P/EPS 16.10 13.26 14.60 12.88 11.45 10.54 8.03 59.07%
EY 6.21 7.54 6.85 7.76 8.73 9.48 12.46 -37.16%
DY 3.72 3.76 4.35 4.01 5.61 5.27 6.75 -32.80%
P/NAPS 0.75 0.76 0.89 0.95 1.03 1.13 0.99 -16.91%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 16/02/15 13/11/14 06/08/14 12/05/14 25/02/14 07/11/13 -
Price 1.87 1.98 2.10 2.34 2.52 2.58 2.60 -
P/RPS 0.50 0.54 0.57 0.62 0.66 0.65 0.65 -16.06%
P/EPS 16.01 14.12 14.20 12.88 11.45 10.15 8.66 50.68%
EY 6.25 7.08 7.04 7.76 8.73 9.85 11.55 -33.62%
DY 3.74 3.54 4.47 4.01 5.61 5.48 6.25 -29.01%
P/NAPS 0.75 0.81 0.86 0.95 1.03 1.09 1.07 -21.10%

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