[TIENWAH] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.79%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 361,609 369,109 380,371 385,352 400,990 405,366 408,081 -7.76%
PBT 30,625 34,830 41,186 45,661 47,694 51,119 47,222 -25.13%
Tax -7,129 -6,821 -7,363 -5,766 -5,686 -6,922 -6,847 2.73%
NP 23,496 28,009 33,823 39,895 42,008 44,197 40,375 -30.36%
-
NP to SH 17,538 21,240 24,526 28,975 30,115 30,783 27,168 -25.36%
-
Tax Rate 23.28% 19.58% 17.88% 12.63% 11.92% 13.54% 14.50% -
Total Cost 338,113 341,100 346,548 345,457 358,982 361,169 367,706 -5.45%
-
Net Worth 238,481 235,447 228,693 235,447 230,623 226,763 217,113 6.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,062 13,634 13,634 15,690 15,690 16,444 16,444 -32.85%
Div Payout % 51.67% 64.19% 55.59% 54.15% 52.10% 53.42% 60.53% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 238,481 235,447 228,693 235,447 230,623 226,763 217,113 6.47%
NOSH 96,551 96,495 96,495 96,495 96,495 96,495 96,495 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.50% 7.59% 8.89% 10.35% 10.48% 10.90% 9.89% -
ROE 7.35% 9.02% 10.72% 12.31% 13.06% 13.57% 12.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 374.53 382.52 394.19 399.35 415.56 420.09 422.90 -7.79%
EPS 18.16 22.01 25.42 30.03 31.21 31.90 28.15 -25.39%
DPS 9.39 14.13 14.13 16.26 16.26 17.04 17.04 -32.85%
NAPS 2.47 2.44 2.37 2.44 2.39 2.35 2.25 6.43%
Adjusted Per Share Value based on latest NOSH - 96,495
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 249.83 255.01 262.79 266.23 277.04 280.06 281.94 -7.76%
EPS 12.12 14.67 16.94 20.02 20.81 21.27 18.77 -25.35%
DPS 6.26 9.42 9.42 10.84 10.84 11.36 11.36 -32.85%
NAPS 1.6476 1.6267 1.58 1.6267 1.5933 1.5667 1.50 6.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.34 2.52 2.68 2.41 2.38 2.27 2.00 -
P/RPS 0.62 0.66 0.68 0.60 0.57 0.54 0.47 20.34%
P/EPS 12.88 11.45 10.54 8.03 7.63 7.12 7.10 48.90%
EY 7.76 8.73 9.48 12.46 13.11 14.05 14.08 -32.85%
DY 4.01 5.61 5.27 6.75 6.83 7.51 8.52 -39.57%
P/NAPS 0.95 1.03 1.13 0.99 1.00 0.97 0.89 4.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 06/08/14 12/05/14 25/02/14 07/11/13 01/08/13 09/05/13 26/02/13 -
Price 2.34 2.52 2.58 2.60 2.36 2.37 2.04 -
P/RPS 0.62 0.66 0.65 0.65 0.57 0.56 0.48 18.65%
P/EPS 12.88 11.45 10.15 8.66 7.56 7.43 7.25 46.83%
EY 7.76 8.73 9.85 11.55 13.22 13.46 13.80 -31.94%
DY 4.01 5.61 5.48 6.25 6.89 7.19 8.35 -38.75%
P/NAPS 0.95 1.03 1.09 1.07 0.99 1.01 0.91 2.91%

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