[TIENWAH] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

07-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 10.5%

YoY- 41.83%

Quarter Report

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	328,610	302,671	257,841	225,840	186,059	153,272	148,012	69.93%
YoY %	8.57%	17.39%	14.17%	21.38%	21.39%	3.55%	-	-
Horiz. %	222.02%	204.49%	174.20%	152.58%	125.71%	103.55%	100.00%	-
PBT	28,370	31,413	30,001	28,455	25,121	20,661	20,131	25.61%
YoY %	-9.69%	4.71%	5.43%	13.27%	21.59%	2.63%	-	-
Horiz. %	140.93%	156.04%	149.03%	141.35%	124.79%	102.63%	100.00%	-
Tax	-7,113	-7,480	-7,024	-6,295	-5,570	-3,593	-2,399	105.97%
YoY %	4.91%	-6.49%	-11.58%	-13.02%	-55.02%	-49.77%	-	-
Horiz. %	296.50%	311.80%	292.79%	262.40%	232.18%	149.77%	100.00%	-
NP	21,257	23,933	22,977	22,160	19,551	17,068	17,732	12.81%
YoY %	-11.18%	4.16%	3.69%	13.34%	14.55%	-3.74%	-	-
Horiz. %	119.88%	134.97%	129.58%	124.97%	110.26%	96.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,452	19,763	20,056	20,668	18,704	15,592	16,241	-3.25%
YoY %	-21.81%	-1.46%	-2.96%	10.50%	19.96%	-4.00%	-	-
Horiz. %	95.14%	121.69%	123.49%	127.26%	115.17%	96.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.07%	23.81%	23.41%	22.12%	22.17%	17.39%	11.92%	-
YoY %	5.29%	1.71%	5.83%	-0.23%	27.49%	45.89%	-	-
Horiz. %	210.32%	199.75%	196.39%	185.57%	185.99%	145.89%	100.00%	-
Total Cost	307,353	278,738	234,864	203,680	166,508	136,204	130,280	76.94%
YoY %	10.27%	18.68%	15.31%	22.32%	22.25%	4.55%	-	-
Horiz. %	235.92%	213.95%	180.28%	156.34%	127.81%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,920	156,474	149,601	144,806	141,267	130,166	129,562	4.24%
YoY %	-11.86%	4.59%	3.31%	2.51%	8.53%	0.47%	-	-
Horiz. %	106.45%	120.77%	115.47%	111.77%	109.03%	100.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	13,824	11,992	11,992	10,612	10,612	8,249	8,249	40.95%
YoY %	15.28%	0.00%	13.00%	0.00%	28.65%	0.00%	-	-
Horiz. %	167.58%	145.38%	145.38%	128.65%	128.65%	100.00%	100.00%	-
Div Payout %	89.47%	60.68%	59.80%	51.35%	56.74%	52.91%	50.79%	-
YoY %	47.45%	1.47%	16.46%	-9.50%	7.24%	4.17%	-	-
Horiz. %	176.16%	119.47%	117.74%	101.10%	111.71%	104.17%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	137,920	156,474	149,601	144,806	141,267	130,166	129,562	4.24%
YoY %	-11.86%	4.59%	3.31%	2.51%	8.53%	0.47%	-	-
Horiz. %	106.45%	120.77%	115.47%	111.77%	109.03%	100.47%	100.00%	-
NOSH	68,960	68,931	68,940	68,955	68,911	68,871	68,916	0.04%
YoY %	0.04%	-0.01%	-0.02%	0.06%	0.06%	-0.07%	-	-
Horiz. %	100.06%	100.02%	100.03%	100.06%	99.99%	99.93%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	6.47%	7.91%	8.91%	9.81%	10.51%	11.14%	11.98%	-
YoY %	-18.20%	-11.22%	-9.17%	-6.66%	-5.66%	-7.01%	-	-
Horiz. %	54.01%	66.03%	74.37%	81.89%	87.73%	92.99%	100.00%	-
ROE	11.20%	12.63%	13.41%	14.27%	13.24%	11.98%	12.54%	-
YoY %	-11.32%	-5.82%	-6.03%	7.78%	10.52%	-4.47%	-	-
Horiz. %	89.31%	100.72%	106.94%	113.80%	105.58%	95.53%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	476.52	439.09	374.00	327.52	270.00	222.55	214.77	69.86%
YoY %	8.52%	17.40%	14.19%	21.30%	21.32%	3.62%	-	-
Horiz. %	221.87%	204.45%	174.14%	152.50%	125.72%	103.62%	100.00%	-
EPS	22.41	28.67	29.09	29.97	27.14	22.64	23.57	-3.29%
YoY %	-21.83%	-1.44%	-2.94%	10.43%	19.88%	-3.95%	-	-
Horiz. %	95.08%	121.64%	123.42%	127.15%	115.15%	96.05%	100.00%	-
DPS	20.05	17.40	17.40	15.40	15.40	12.00	11.97	40.90%
YoY %	15.23%	0.00%	12.99%	0.00%	28.33%	0.25%	-	-
Horiz. %	167.50%	145.36%	145.36%	128.65%	128.65%	100.25%	100.00%	-
NAPS	2.00	2.27	2.17	2.10	2.05	1.89	1.88	4.19%
YoY %	-11.89%	4.61%	3.33%	2.44%	8.47%	0.53%	-	-
Horiz. %	106.38%	120.74%	115.43%	111.70%	109.04%	100.53%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 68,955
RPS	227.03	209.11	178.14	156.03	128.54	105.89	102.26	69.93%
YoY %	8.57%	17.39%	14.17%	21.39%	21.39%	3.55%	-	-
Horiz. %	222.01%	204.49%	174.20%	152.58%	125.70%	103.55%	100.00%	-
EPS	10.68	13.65	13.86	14.28	12.92	10.77	11.22	-3.22%
YoY %	-21.76%	-1.52%	-2.94%	10.53%	19.96%	-4.01%	-	-
Horiz. %	95.19%	121.66%	123.53%	127.27%	115.15%	95.99%	100.00%	-
DPS	9.55	8.29	8.29	7.33	7.33	5.70	5.70	40.93%
YoY %	15.20%	0.00%	13.10%	0.00%	28.60%	0.00%	-	-
Horiz. %	167.54%	145.44%	145.44%	128.60%	128.60%	100.00%	100.00%	-
NAPS	0.9529	1.0811	1.0336	1.0004	0.976	0.8993	0.8951	4.24%
YoY %	-11.86%	4.60%	3.32%	2.50%	8.53%	0.47%	-	-
Horiz. %	106.46%	120.78%	115.47%	111.76%	109.04%	100.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.80	1.87	1.55	1.41	1.20	1.24	1.38	-
P/RPS	0.38	0.43	0.41	0.43	0.44	0.56	0.64	-29.28%
YoY %	-11.63%	4.88%	-4.65%	-2.27%	-21.43%	-12.50%	-	-
Horiz. %	59.38%	67.19%	64.06%	67.19%	68.75%	87.50%	100.00%	-
P/EPS	8.03	6.52	5.33	4.70	4.42	5.48	5.86	23.29%
YoY %	23.16%	22.33%	13.40%	6.33%	-19.34%	-6.48%	-	-
Horiz. %	137.03%	111.26%	90.96%	80.20%	75.43%	93.52%	100.00%	-
EY	12.45	15.33	18.77	21.26	22.62	18.26	17.08	-18.95%
YoY %	-18.79%	-18.33%	-11.71%	-6.01%	23.88%	6.91%	-	-
Horiz. %	72.89%	89.75%	109.89%	124.47%	132.44%	106.91%	100.00%	-
DY	11.14	9.30	11.23	10.92	12.83	9.68	8.67	18.13%
YoY %	19.78%	-17.19%	2.84%	-14.89%	32.54%	11.65%	-	-
Horiz. %	128.49%	107.27%	129.53%	125.95%	147.98%	111.65%	100.00%	-
P/NAPS	0.90	0.82	0.71	0.67	0.59	0.66	0.73	14.93%
YoY %	9.76%	15.49%	5.97%	13.56%	-10.61%	-9.59%	-	-
Horiz. %	123.29%	112.33%	97.26%	91.78%	80.82%	90.41%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	10/11/09	04/08/09	07/05/09	24/02/09	11/11/08	06/08/08	-
Price	1.91	1.89	1.82	1.54	1.29	1.19	1.43	-
P/RPS	0.40	0.43	0.49	0.47	0.48	0.53	0.67	-29.03%
YoY %	-6.98%	-12.24%	4.26%	-2.08%	-9.43%	-20.90%	-	-
Horiz. %	59.70%	64.18%	73.13%	70.15%	71.64%	79.10%	100.00%	-
P/EPS	8.52	6.59	6.26	5.14	4.75	5.26	6.07	25.28%
YoY %	29.29%	5.27%	21.79%	8.21%	-9.70%	-13.34%	-	-
Horiz. %	140.36%	108.57%	103.13%	84.68%	78.25%	86.66%	100.00%	-
EY	11.73	15.17	15.98	19.46	21.04	19.02	16.48	-20.23%
YoY %	-22.68%	-5.07%	-17.88%	-7.51%	10.62%	15.41%	-	-
Horiz. %	71.18%	92.05%	96.97%	118.08%	127.67%	115.41%	100.00%	-
DY	10.50	9.21	9.56	10.00	11.94	10.08	8.37	16.26%
YoY %	14.01%	-3.66%	-4.40%	-16.25%	18.45%	20.43%	-	-
Horiz. %	125.45%	110.04%	114.22%	119.47%	142.65%	120.43%	100.00%	-
P/NAPS	0.96	0.83	0.84	0.73	0.63	0.63	0.76	16.80%
YoY %	15.66%	-1.19%	15.07%	15.87%	0.00%	-17.11%	-	-
Horiz. %	126.32%	109.21%	110.53%	96.05%	82.89%	82.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos