[TIENWAH] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.46%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 353,775 343,143 328,610 302,671 257,841 225,840 186,059 53.66%
PBT 22,165 25,029 28,370 31,413 30,001 28,455 25,121 -8.02%
Tax -5,642 -6,848 -7,113 -7,480 -7,024 -6,295 -5,570 0.86%
NP 16,523 18,181 21,257 23,933 22,977 22,160 19,551 -10.63%
-
NP to SH 11,757 12,115 15,452 19,763 20,056 20,668 18,704 -26.68%
-
Tax Rate 25.45% 27.36% 25.07% 23.81% 23.41% 22.12% 22.17% -
Total Cost 337,252 324,962 307,353 278,738 234,864 203,680 166,508 60.29%
-
Net Worth 156,517 162,157 137,920 156,474 149,601 144,806 141,267 7.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,309 13,824 13,824 11,992 11,992 10,612 10,612 -15.08%
Div Payout % 70.68% 114.11% 89.47% 60.68% 59.80% 51.35% 56.74% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 156,517 162,157 137,920 156,474 149,601 144,806 141,267 7.09%
NOSH 68,950 69,003 68,960 68,931 68,940 68,955 68,911 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.67% 5.30% 6.47% 7.91% 8.91% 9.81% 10.51% -
ROE 7.51% 7.47% 11.20% 12.63% 13.41% 14.27% 13.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 513.09 497.28 476.52 439.09 374.00 327.52 270.00 53.60%
EPS 17.05 17.56 22.41 28.67 29.09 29.97 27.14 -26.71%
DPS 12.05 20.05 20.05 17.40 17.40 15.40 15.40 -15.12%
NAPS 2.27 2.35 2.00 2.27 2.17 2.10 2.05 7.05%
Adjusted Per Share Value based on latest NOSH - 68,931
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 244.42 237.07 227.03 209.11 178.14 156.03 128.54 53.66%
EPS 8.12 8.37 10.68 13.65 13.86 14.28 12.92 -26.69%
DPS 5.74 9.55 9.55 8.29 8.29 7.33 7.33 -15.07%
NAPS 1.0814 1.1203 0.9529 1.0811 1.0336 1.0004 0.976 7.09%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.90 2.18 1.80 1.87 1.55 1.41 1.20 -
P/RPS 0.37 0.44 0.38 0.43 0.41 0.43 0.44 -10.93%
P/EPS 11.14 12.42 8.03 6.52 5.33 4.70 4.42 85.51%
EY 8.97 8.05 12.45 15.33 18.77 21.26 22.62 -46.11%
DY 6.34 9.20 11.14 9.30 11.23 10.92 12.83 -37.57%
P/NAPS 0.84 0.93 0.90 0.82 0.71 0.67 0.59 26.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 12/05/10 25/02/10 10/11/09 04/08/09 07/05/09 24/02/09 -
Price 2.00 2.29 1.91 1.89 1.82 1.54 1.29 -
P/RPS 0.39 0.46 0.40 0.43 0.49 0.47 0.48 -12.96%
P/EPS 11.73 13.04 8.52 6.59 6.26 5.14 4.75 83.00%
EY 8.53 7.67 11.73 15.17 15.98 19.46 21.04 -45.31%
DY 6.03 8.76 10.50 9.21 9.56 10.00 11.94 -36.66%
P/NAPS 0.88 0.97 0.96 0.83 0.84 0.73 0.63 25.03%

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