[TIENWAH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.71%
YoY- -19.17%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 126,103 122,115 118,545 115,814 111,296 112,620 112,962 7.60%
PBT 16,468 15,396 14,998 14,076 12,556 14,578 15,611 3.62%
Tax -2,626 -2,818 -3,758 -4,012 -4,130 -4,389 -3,205 -12.42%
NP 13,842 12,578 11,240 10,064 8,426 10,189 12,406 7.56%
-
NP to SH 12,682 11,187 9,953 8,840 7,204 8,812 10,473 13.59%
-
Tax Rate 15.95% 18.30% 25.06% 28.50% 32.89% 30.11% 20.53% -
Total Cost 112,261 109,537 107,305 105,750 102,870 102,431 100,556 7.60%
-
Net Worth 91,354 94,655 91,259 90,981 116,814 118,238 122,610 -17.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,007 7,007 6,822 6,822 9,986 9,986 5,438 18.39%
Div Payout % 55.25% 62.64% 68.54% 77.17% 138.62% 113.33% 51.93% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 91,354 94,655 91,259 90,981 116,814 118,238 122,610 -17.79%
NOSH 45,677 47,327 45,629 45,490 45,453 45,476 45,411 0.38%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.98% 10.30% 9.48% 8.69% 7.57% 9.05% 10.98% -
ROE 13.88% 11.82% 10.91% 9.72% 6.17% 7.45% 8.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 276.08 258.02 259.80 254.59 244.86 247.65 248.75 7.18%
EPS 27.76 23.64 21.81 19.43 15.85 19.38 23.06 13.15%
DPS 15.34 14.81 15.00 15.00 22.00 22.00 12.00 17.76%
NAPS 2.00 2.00 2.00 2.00 2.57 2.60 2.70 -18.11%
Adjusted Per Share Value based on latest NOSH - 45,490
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 87.12 84.37 81.90 80.01 76.89 77.81 78.04 7.60%
EPS 8.76 7.73 6.88 6.11 4.98 6.09 7.24 13.53%
DPS 4.84 4.84 4.71 4.71 6.90 6.90 3.76 18.31%
NAPS 0.6311 0.654 0.6305 0.6286 0.8071 0.8169 0.8471 -17.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.42 2.08 1.80 1.87 1.88 1.93 2.20 -
P/RPS 0.88 0.81 0.69 0.73 0.77 0.78 0.88 0.00%
P/EPS 8.72 8.80 8.25 9.62 11.86 9.96 9.54 -5.81%
EY 11.47 11.36 12.12 10.39 8.43 10.04 10.48 6.19%
DY 6.34 7.12 8.33 8.02 11.70 11.40 5.45 10.60%
P/NAPS 1.21 1.04 0.90 0.94 0.73 0.74 0.81 30.64%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 05/11/07 02/08/07 07/05/07 26/02/07 20/11/06 09/08/06 13/06/06 -
Price 1.38 2.10 1.85 1.90 1.96 1.86 1.97 -
P/RPS 0.50 0.81 0.71 0.75 0.80 0.75 0.79 -26.26%
P/EPS 4.97 8.88 8.48 9.78 12.37 9.60 8.54 -30.27%
EY 20.12 11.26 11.79 10.23 8.09 10.42 11.71 43.40%
DY 11.12 7.05 8.11 7.89 11.22 11.83 6.09 49.33%
P/NAPS 0.69 1.05 0.93 0.95 0.76 0.72 0.73 -3.68%

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