[TIENWAH] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 17.44%
YoY- 85.92%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 402,853 395,279 388,575 380,316 367,600 355,611 354,666 8.87%
PBT 49,090 47,181 44,580 39,630 32,754 22,965 21,113 75.59%
Tax -6,898 -6,481 -6,206 -5,681 -4,275 -2,296 -2,212 113.59%
NP 42,192 40,700 38,374 33,949 28,479 20,669 18,901 70.88%
-
NP to SH 27,832 27,263 26,421 23,456 19,972 14,922 13,821 59.53%
-
Tax Rate 14.05% 13.74% 13.92% 14.34% 13.05% 10.00% 10.48% -
Total Cost 360,661 354,579 350,201 346,367 339,121 334,942 335,765 4.88%
-
Net Worth 231,626 219,798 211,227 198,868 96,501 96,642 140,726 39.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 24,619 16,396 16,396 10,626 10,626 10,626 10,626 75.18%
Div Payout % 88.46% 60.14% 62.06% 45.30% 53.21% 71.21% 76.89% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 231,626 219,798 211,227 198,868 96,501 96,642 140,726 39.44%
NOSH 96,511 96,402 96,451 96,537 96,501 96,642 71,799 21.81%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.47% 10.30% 9.88% 8.93% 7.75% 5.81% 5.33% -
ROE 12.02% 12.40% 12.51% 11.79% 20.70% 15.44% 9.82% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 417.42 410.03 402.87 393.95 380.93 367.97 493.97 -10.62%
EPS 28.84 28.28 27.39 24.30 20.70 15.44 19.25 30.96%
DPS 25.52 17.00 17.00 11.01 11.01 11.00 14.80 43.84%
NAPS 2.40 2.28 2.19 2.06 1.00 1.00 1.96 14.46%
Adjusted Per Share Value based on latest NOSH - 96,537
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 278.32 273.09 268.46 262.75 253.97 245.69 245.03 8.87%
EPS 19.23 18.84 18.25 16.21 13.80 10.31 9.55 59.52%
DPS 17.01 11.33 11.33 7.34 7.34 7.34 7.34 75.21%
NAPS 1.6003 1.5185 1.4593 1.3739 0.6667 0.6677 0.9723 39.44%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.91 2.07 1.79 1.64 1.70 1.81 1.68 -
P/RPS 0.46 0.50 0.44 0.42 0.45 0.49 0.34 22.34%
P/EPS 6.62 7.32 6.53 6.75 8.21 11.72 8.73 -16.85%
EY 15.10 13.66 15.30 14.82 12.17 8.53 11.46 20.20%
DY 13.36 8.21 9.50 6.71 6.48 6.07 8.81 32.02%
P/NAPS 0.80 0.91 0.82 0.80 1.70 1.81 0.86 -4.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/05/12 21/02/12 10/11/11 09/08/11 10/05/11 23/02/11 -
Price 1.93 2.13 2.05 1.63 1.59 1.86 1.68 -
P/RPS 0.46 0.52 0.51 0.41 0.42 0.51 0.34 22.34%
P/EPS 6.69 7.53 7.48 6.71 7.68 12.05 8.73 -16.27%
EY 14.94 13.28 13.36 14.91 13.02 8.30 11.46 19.35%
DY 13.22 7.98 8.29 6.75 6.93 5.91 8.81 31.10%
P/NAPS 0.80 0.93 0.94 0.79 1.59 1.86 0.86 -4.71%

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