[TIENWAH] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.65%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 113,205 115,184 114,148 116,849 112,780 107,997 117,587 -2.50%
PBT 13,994 13,939 14,212 17,663 18,497 19,392 20,337 -22.07%
Tax -3,189 -4,311 -4,826 -5,711 -6,467 -7,429 -8,408 -47.63%
NP 10,805 9,628 9,386 11,952 12,030 11,963 11,929 -6.39%
-
NP to SH 9,743 9,122 9,386 11,952 12,030 11,963 11,929 -12.63%
-
Tax Rate 22.79% 30.93% 33.96% 32.33% 34.96% 38.31% 41.34% -
Total Cost 102,400 105,556 104,762 104,897 100,750 96,034 105,658 -2.06%
-
Net Worth 114,836 117,811 115,491 114,815 111,214 111,896 107,876 4.26%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,740 6,740 6,740 3,107 3,107 3,107 3,107 67.65%
Div Payout % 69.19% 73.90% 71.82% 26.00% 25.83% 25.98% 26.05% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 114,836 117,811 115,491 114,815 111,214 111,896 107,876 4.26%
NOSH 45,211 45,138 44,938 45,025 45,026 44,938 44,393 1.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.54% 8.36% 8.22% 10.23% 10.67% 11.08% 10.14% -
ROE 8.48% 7.74% 8.13% 10.41% 10.82% 10.69% 11.06% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 250.39 255.18 254.01 259.52 250.48 240.32 264.87 -3.68%
EPS 21.55 20.21 20.89 26.54 26.72 26.62 26.87 -13.68%
DPS 15.00 15.00 15.00 7.00 7.00 6.92 7.00 66.28%
NAPS 2.54 2.61 2.57 2.55 2.47 2.49 2.43 2.99%
Adjusted Per Share Value based on latest NOSH - 45,025
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 78.21 79.58 78.86 80.73 77.92 74.61 81.24 -2.50%
EPS 6.73 6.30 6.48 8.26 8.31 8.27 8.24 -12.63%
DPS 4.66 4.66 4.66 2.15 2.15 2.15 2.15 67.55%
NAPS 0.7934 0.8139 0.7979 0.7932 0.7684 0.7731 0.7453 4.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.21 2.30 2.49 2.75 2.98 2.85 2.42 -
P/RPS 0.88 0.90 0.98 1.06 1.19 1.19 0.91 -2.21%
P/EPS 10.26 11.38 11.92 10.36 11.15 10.71 9.01 9.05%
EY 9.75 8.79 8.39 9.65 8.97 9.34 11.10 -8.28%
DY 6.79 6.52 6.02 2.55 2.35 2.43 2.89 76.82%
P/NAPS 0.87 0.88 0.97 1.08 1.21 1.14 1.00 -8.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 25/11/04 19/08/04 18/05/04 26/02/04 -
Price 2.08 2.29 2.25 2.60 2.85 2.63 2.98 -
P/RPS 0.83 0.90 0.89 1.00 1.14 1.09 1.13 -18.60%
P/EPS 9.65 11.33 10.77 9.79 10.67 9.88 11.09 -8.86%
EY 10.36 8.82 9.28 10.21 9.37 10.12 9.02 9.68%
DY 7.21 6.55 6.67 2.69 2.46 2.63 2.35 111.28%
P/NAPS 0.82 0.88 0.88 1.02 1.15 1.06 1.23 -23.70%

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