[TIENWAH] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.61%
YoY- -50.74%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 350,317 357,724 353,686 355,360 361,609 369,109 380,371 -5.35%
PBT 14,537 17,486 22,979 24,464 30,625 34,830 41,186 -50.15%
Tax -4,720 -6,269 -7,159 -5,243 -7,129 -6,821 -7,363 -25.71%
NP 9,817 11,217 15,820 19,221 23,496 28,009 33,823 -56.26%
-
NP to SH 12,037 11,270 13,531 14,274 17,538 21,240 24,526 -37.86%
-
Tax Rate 32.47% 35.85% 31.15% 21.43% 23.28% 19.58% 17.88% -
Total Cost 340,500 346,507 337,866 336,139 338,113 341,100 346,548 -1.17%
-
Net Worth 247,027 242,202 236,412 234,482 238,481 235,447 228,693 5.29%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,719 6,756 6,756 9,062 9,062 13,634 13,634 -31.63%
Div Payout % 64.13% 59.95% 49.93% 63.49% 51.67% 64.19% 55.59% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 247,027 242,202 236,412 234,482 238,481 235,447 228,693 5.29%
NOSH 96,495 96,495 96,495 96,495 96,551 96,495 96,495 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.80% 3.14% 4.47% 5.41% 6.50% 7.59% 8.89% -
ROE 4.87% 4.65% 5.72% 6.09% 7.35% 9.02% 10.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 363.04 370.72 366.53 368.27 374.53 382.52 394.19 -5.35%
EPS 12.47 11.68 14.02 14.79 18.16 22.01 25.42 -37.88%
DPS 8.00 7.00 7.00 9.39 9.39 14.13 14.13 -31.63%
NAPS 2.56 2.51 2.45 2.43 2.47 2.44 2.37 5.29%
Adjusted Per Share Value based on latest NOSH - 96,495
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 242.03 247.15 244.36 245.51 249.83 255.01 262.79 -5.35%
EPS 8.32 7.79 9.35 9.86 12.12 14.67 16.94 -37.83%
DPS 5.33 4.67 4.67 6.26 6.26 9.42 9.42 -31.66%
NAPS 1.7067 1.6733 1.6333 1.62 1.6476 1.6267 1.58 5.29%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.74 1.88 1.86 2.16 2.34 2.52 2.68 -
P/RPS 0.48 0.51 0.51 0.59 0.62 0.66 0.68 -20.77%
P/EPS 13.95 16.10 13.26 14.60 12.88 11.45 10.54 20.60%
EY 7.17 6.21 7.54 6.85 7.76 8.73 9.48 -17.03%
DY 4.60 3.72 3.76 4.35 4.01 5.61 5.27 -8.68%
P/NAPS 0.68 0.75 0.76 0.89 0.95 1.03 1.13 -28.78%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 10/08/15 12/05/15 16/02/15 13/11/14 06/08/14 12/05/14 25/02/14 -
Price 1.68 1.87 1.98 2.10 2.34 2.52 2.58 -
P/RPS 0.46 0.50 0.54 0.57 0.62 0.66 0.65 -20.63%
P/EPS 13.47 16.01 14.12 14.20 12.88 11.45 10.15 20.82%
EY 7.43 6.25 7.08 7.04 7.76 8.73 9.85 -17.17%
DY 4.76 3.74 3.54 4.47 4.01 5.61 5.48 -8.98%
P/NAPS 0.66 0.75 0.81 0.86 0.95 1.03 1.09 -28.49%

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