[TIENWAH] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.59%
YoY- -4.97%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 129,663 126,103 122,115 118,545 115,814 111,296 112,620 9.82%
PBT 16,659 16,468 15,396 14,998 14,076 12,556 14,578 9.27%
Tax -1,363 -2,626 -2,818 -3,758 -4,012 -4,130 -4,389 -54.04%
NP 15,296 13,842 12,578 11,240 10,064 8,426 10,189 31.01%
-
NP to SH 14,056 12,682 11,187 9,953 8,840 7,204 8,812 36.40%
-
Tax Rate 8.18% 15.95% 18.30% 25.06% 28.50% 32.89% 30.11% -
Total Cost 114,367 112,261 109,537 107,305 105,750 102,870 102,431 7.60%
-
Net Worth 126,166 91,354 94,655 91,259 90,981 116,814 118,238 4.40%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 8,846 7,007 7,007 6,822 6,822 9,986 9,986 -7.74%
Div Payout % 62.94% 55.25% 62.64% 68.54% 77.17% 138.62% 113.33% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 126,166 91,354 94,655 91,259 90,981 116,814 118,238 4.40%
NOSH 68,568 45,677 47,327 45,629 45,490 45,453 45,476 31.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.80% 10.98% 10.30% 9.48% 8.69% 7.57% 9.05% -
ROE 11.14% 13.88% 11.82% 10.91% 9.72% 6.17% 7.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 189.10 276.08 258.02 259.80 254.59 244.86 247.65 -16.41%
EPS 20.50 27.76 23.64 21.81 19.43 15.85 19.38 3.80%
DPS 12.90 15.34 14.81 15.00 15.00 22.00 22.00 -29.87%
NAPS 1.84 2.00 2.00 2.00 2.00 2.57 2.60 -20.53%
Adjusted Per Share Value based on latest NOSH - 45,629
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.58 87.12 84.37 81.90 80.01 76.89 77.81 9.81%
EPS 9.71 8.76 7.73 6.88 6.11 4.98 6.09 36.36%
DPS 6.11 4.84 4.84 4.71 4.71 6.90 6.90 -7.76%
NAPS 0.8717 0.6311 0.654 0.6305 0.6286 0.8071 0.8169 4.41%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.42 2.42 2.08 1.80 1.87 1.88 1.93 -
P/RPS 0.75 0.88 0.81 0.69 0.73 0.77 0.78 -2.57%
P/EPS 6.93 8.72 8.80 8.25 9.62 11.86 9.96 -21.42%
EY 14.44 11.47 11.36 12.12 10.39 8.43 10.04 27.33%
DY 9.09 6.34 7.12 8.33 8.02 11.70 11.40 -13.97%
P/NAPS 0.77 1.21 1.04 0.90 0.94 0.73 0.74 2.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 05/11/07 02/08/07 07/05/07 26/02/07 20/11/06 09/08/06 -
Price 1.30 1.38 2.10 1.85 1.90 1.96 1.86 -
P/RPS 0.69 0.50 0.81 0.71 0.75 0.80 0.75 -5.39%
P/EPS 6.34 4.97 8.88 8.48 9.78 12.37 9.60 -24.10%
EY 15.77 20.12 11.26 11.79 10.23 8.09 10.42 31.71%
DY 9.92 11.12 7.05 8.11 7.89 11.22 11.83 -11.04%
P/NAPS 0.71 0.69 1.05 0.93 0.95 0.76 0.72 -0.92%

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