[TIENWAH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.31%
YoY- -36.16%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 367,600 355,611 354,666 355,475 353,775 343,143 328,610 7.78%
PBT 32,754 22,965 21,113 21,349 22,165 25,029 28,370 10.08%
Tax -4,275 -2,296 -2,212 -4,422 -5,642 -6,848 -7,113 -28.84%
NP 28,479 20,669 18,901 16,927 16,523 18,181 21,257 21.59%
-
NP to SH 19,972 14,922 13,821 12,616 11,757 12,115 15,452 18.71%
-
Tax Rate 13.05% 10.00% 10.48% 20.71% 25.45% 27.36% 25.07% -
Total Cost 339,121 334,942 335,765 338,548 337,252 324,962 307,353 6.79%
-
Net Worth 96,501 96,642 140,726 165,337 156,517 162,157 137,920 -21.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 10,626 10,626 10,626 8,309 8,309 13,824 13,824 -16.12%
Div Payout % 53.21% 71.21% 76.89% 65.87% 70.68% 114.11% 89.47% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 96,501 96,642 140,726 165,337 156,517 162,157 137,920 -21.23%
NOSH 96,501 96,642 71,799 68,890 68,950 69,003 68,960 25.18%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.75% 5.81% 5.33% 4.76% 4.67% 5.30% 6.47% -
ROE 20.70% 15.44% 9.82% 7.63% 7.51% 7.47% 11.20% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 380.93 367.97 493.97 516.00 513.09 497.28 476.52 -13.90%
EPS 20.70 15.44 19.25 18.31 17.05 17.56 22.41 -5.16%
DPS 11.01 11.00 14.80 12.05 12.05 20.05 20.05 -33.01%
NAPS 1.00 1.00 1.96 2.40 2.27 2.35 2.00 -37.08%
Adjusted Per Share Value based on latest NOSH - 68,890
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 253.97 245.69 245.03 245.59 244.42 237.07 227.03 7.78%
EPS 13.80 10.31 9.55 8.72 8.12 8.37 10.68 18.68%
DPS 7.34 7.34 7.34 5.74 5.74 9.55 9.55 -16.13%
NAPS 0.6667 0.6677 0.9723 1.1423 1.0814 1.1203 0.9529 -21.24%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.70 1.81 1.68 1.88 1.90 2.18 1.80 -
P/RPS 0.45 0.49 0.34 0.36 0.37 0.44 0.38 11.96%
P/EPS 8.21 11.72 8.73 10.27 11.14 12.42 8.03 1.49%
EY 12.17 8.53 11.46 9.74 8.97 8.05 12.45 -1.50%
DY 6.48 6.07 8.81 6.41 6.34 9.20 11.14 -30.38%
P/NAPS 1.70 1.81 0.86 0.78 0.84 0.93 0.90 52.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 10/05/11 23/02/11 10/11/10 10/08/10 12/05/10 25/02/10 -
Price 1.59 1.86 1.68 1.69 2.00 2.29 1.91 -
P/RPS 0.42 0.51 0.34 0.33 0.39 0.46 0.40 3.31%
P/EPS 7.68 12.05 8.73 9.23 11.73 13.04 8.52 -6.70%
EY 13.02 8.30 11.46 10.84 8.53 7.67 11.73 7.22%
DY 6.93 5.91 8.81 7.13 6.03 8.76 10.50 -24.25%
P/NAPS 1.59 1.86 0.86 0.70 0.88 0.97 0.96 40.11%

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