[TIENWAH] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.42%
YoY- 19.16%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 400,990 405,366 408,081 412,554 402,853 395,279 388,575 2.12%
PBT 47,694 51,119 47,222 49,929 49,090 47,181 44,580 4.60%
Tax -5,686 -6,922 -6,847 -6,768 -6,898 -6,481 -6,206 -5.67%
NP 42,008 44,197 40,375 43,161 42,192 40,700 38,374 6.22%
-
NP to SH 30,115 30,783 27,168 27,950 27,832 27,263 26,421 9.12%
-
Tax Rate 11.92% 13.54% 14.50% 13.56% 14.05% 13.74% 13.92% -
Total Cost 358,982 361,169 367,706 369,393 360,661 354,579 350,201 1.66%
-
Net Worth 230,623 226,763 217,113 224,732 231,626 219,798 211,227 6.03%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 15,690 16,444 16,444 24,619 24,619 16,396 16,396 -2.89%
Div Payout % 52.10% 53.42% 60.53% 88.08% 88.46% 60.14% 62.06% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 230,623 226,763 217,113 224,732 231,626 219,798 211,227 6.03%
NOSH 96,495 96,495 96,495 96,451 96,511 96,402 96,451 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.48% 10.90% 9.89% 10.46% 10.47% 10.30% 9.88% -
ROE 13.06% 13.57% 12.51% 12.44% 12.02% 12.40% 12.51% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 415.56 420.09 422.90 427.73 417.42 410.03 402.87 2.09%
EPS 31.21 31.90 28.15 28.98 28.84 28.28 27.39 9.10%
DPS 16.26 17.04 17.04 25.52 25.52 17.00 17.00 -2.92%
NAPS 2.39 2.35 2.25 2.33 2.40 2.28 2.19 6.00%
Adjusted Per Share Value based on latest NOSH - 96,451
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 277.04 280.06 281.94 285.03 278.32 273.09 268.46 2.12%
EPS 20.81 21.27 18.77 19.31 19.23 18.84 18.25 9.15%
DPS 10.84 11.36 11.36 17.01 17.01 11.33 11.33 -2.90%
NAPS 1.5933 1.5667 1.50 1.5526 1.6003 1.5185 1.4593 6.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.38 2.27 2.00 2.12 1.91 2.07 1.79 -
P/RPS 0.57 0.54 0.47 0.50 0.46 0.50 0.44 18.85%
P/EPS 7.63 7.12 7.10 7.32 6.62 7.32 6.53 10.94%
EY 13.11 14.05 14.08 13.67 15.10 13.66 15.30 -9.79%
DY 6.83 7.51 8.52 12.04 13.36 8.21 9.50 -19.76%
P/NAPS 1.00 0.97 0.89 0.91 0.80 0.91 0.82 14.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 28/05/12 21/02/12 -
Price 2.36 2.37 2.04 2.10 1.93 2.13 2.05 -
P/RPS 0.57 0.56 0.48 0.49 0.46 0.52 0.51 7.70%
P/EPS 7.56 7.43 7.25 7.25 6.69 7.53 7.48 0.71%
EY 13.22 13.46 13.80 13.80 14.94 13.28 13.36 -0.70%
DY 6.89 7.19 8.35 12.15 13.22 7.98 8.29 -11.61%
P/NAPS 0.99 1.01 0.91 0.90 0.80 0.93 0.94 3.51%

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