[TIENWAH] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -15.35%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 355,360 361,609 369,109 380,371 385,352 400,990 405,366 -8.39%
PBT 24,464 30,625 34,830 41,186 45,661 47,694 51,119 -38.78%
Tax -5,243 -7,129 -6,821 -7,363 -5,766 -5,686 -6,922 -16.89%
NP 19,221 23,496 28,009 33,823 39,895 42,008 44,197 -42.56%
-
NP to SH 14,274 17,538 21,240 24,526 28,975 30,115 30,783 -40.06%
-
Tax Rate 21.43% 23.28% 19.58% 17.88% 12.63% 11.92% 13.54% -
Total Cost 336,139 338,113 341,100 346,548 345,457 358,982 361,169 -4.67%
-
Net Worth 234,482 238,481 235,447 228,693 235,447 230,623 226,763 2.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 9,062 9,062 13,634 13,634 15,690 15,690 16,444 -32.75%
Div Payout % 63.49% 51.67% 64.19% 55.59% 54.15% 52.10% 53.42% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 234,482 238,481 235,447 228,693 235,447 230,623 226,763 2.25%
NOSH 96,495 96,551 96,495 96,495 96,495 96,495 96,495 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.41% 6.50% 7.59% 8.89% 10.35% 10.48% 10.90% -
ROE 6.09% 7.35% 9.02% 10.72% 12.31% 13.06% 13.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 368.27 374.53 382.52 394.19 399.35 415.56 420.09 -8.39%
EPS 14.79 18.16 22.01 25.42 30.03 31.21 31.90 -40.06%
DPS 9.39 9.39 14.13 14.13 16.26 16.26 17.04 -32.76%
NAPS 2.43 2.47 2.44 2.37 2.44 2.39 2.35 2.25%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 245.51 249.83 255.01 262.79 266.23 277.04 280.06 -8.39%
EPS 9.86 12.12 14.67 16.94 20.02 20.81 21.27 -40.07%
DPS 6.26 6.26 9.42 9.42 10.84 10.84 11.36 -32.76%
NAPS 1.62 1.6476 1.6267 1.58 1.6267 1.5933 1.5667 2.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.16 2.34 2.52 2.68 2.41 2.38 2.27 -
P/RPS 0.59 0.62 0.66 0.68 0.60 0.57 0.54 6.07%
P/EPS 14.60 12.88 11.45 10.54 8.03 7.63 7.12 61.33%
EY 6.85 7.76 8.73 9.48 12.46 13.11 14.05 -38.02%
DY 4.35 4.01 5.61 5.27 6.75 6.83 7.51 -30.49%
P/NAPS 0.89 0.95 1.03 1.13 0.99 1.00 0.97 -5.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 06/08/14 12/05/14 25/02/14 07/11/13 01/08/13 09/05/13 -
Price 2.10 2.34 2.52 2.58 2.60 2.36 2.37 -
P/RPS 0.57 0.62 0.66 0.65 0.65 0.57 0.56 1.18%
P/EPS 14.20 12.88 11.45 10.15 8.66 7.56 7.43 53.94%
EY 7.04 7.76 8.73 9.85 11.55 13.22 13.46 -35.05%
DY 4.47 4.01 5.61 5.48 6.25 6.89 7.19 -27.13%
P/NAPS 0.86 0.95 1.03 1.09 1.07 0.99 1.01 -10.15%

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