[TIENWAH] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -5.21%
YoY- -44.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 357,157 350,317 357,724 353,686 355,360 361,609 369,109 -2.16%
PBT 26,227 14,537 17,486 22,979 24,464 30,625 34,830 -17.21%
Tax -5,997 -4,720 -6,269 -7,159 -5,243 -7,129 -6,821 -8.21%
NP 20,230 9,817 11,217 15,820 19,221 23,496 28,009 -19.48%
-
NP to SH 22,979 12,037 11,270 13,531 14,274 17,538 21,240 5.38%
-
Tax Rate 22.87% 32.47% 35.85% 31.15% 21.43% 23.28% 19.58% -
Total Cost 336,927 340,500 346,507 337,866 336,139 338,113 341,100 -0.81%
-
Net Worth 279,835 247,027 242,202 236,412 234,482 238,481 235,447 12.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 7,719 7,719 6,756 6,756 9,062 9,062 13,634 -31.53%
Div Payout % 33.59% 64.13% 59.95% 49.93% 63.49% 51.67% 64.19% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 279,835 247,027 242,202 236,412 234,482 238,481 235,447 12.19%
NOSH 96,495 96,495 96,495 96,495 96,495 96,551 96,495 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.66% 2.80% 3.14% 4.47% 5.41% 6.50% 7.59% -
ROE 8.21% 4.87% 4.65% 5.72% 6.09% 7.35% 9.02% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 370.13 363.04 370.72 366.53 368.27 374.53 382.52 -2.16%
EPS 23.81 12.47 11.68 14.02 14.79 18.16 22.01 5.37%
DPS 8.00 8.00 7.00 7.00 9.39 9.39 14.13 -31.53%
NAPS 2.90 2.56 2.51 2.45 2.43 2.47 2.44 12.19%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 246.75 242.03 247.15 244.36 245.51 249.83 255.01 -2.16%
EPS 15.88 8.32 7.79 9.35 9.86 12.12 14.67 5.42%
DPS 5.33 5.33 4.67 4.67 6.26 6.26 9.42 -31.56%
NAPS 1.9333 1.7067 1.6733 1.6333 1.62 1.6476 1.6267 12.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.72 1.74 1.88 1.86 2.16 2.34 2.52 -
P/RPS 0.46 0.48 0.51 0.51 0.59 0.62 0.66 -21.37%
P/EPS 7.22 13.95 16.10 13.26 14.60 12.88 11.45 -26.44%
EY 13.85 7.17 6.21 7.54 6.85 7.76 8.73 35.98%
DY 4.65 4.60 3.72 3.76 4.35 4.01 5.61 -11.75%
P/NAPS 0.59 0.68 0.75 0.76 0.89 0.95 1.03 -31.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 11/11/15 10/08/15 12/05/15 16/02/15 13/11/14 06/08/14 12/05/14 -
Price 1.82 1.68 1.87 1.98 2.10 2.34 2.52 -
P/RPS 0.49 0.46 0.50 0.54 0.57 0.62 0.66 -17.99%
P/EPS 7.64 13.47 16.01 14.12 14.20 12.88 11.45 -23.62%
EY 13.08 7.43 6.25 7.08 7.04 7.76 8.73 30.90%
DY 4.40 4.76 3.74 3.54 4.47 4.01 5.61 -14.94%
P/NAPS 0.63 0.66 0.75 0.81 0.86 0.95 1.03 -27.92%

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