[TIENWAH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -13.4%
YoY- -31.0%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 353,686 355,360 361,609 369,109 380,371 385,352 400,990 -8.00%
PBT 22,979 24,464 30,625 34,830 41,186 45,661 47,694 -38.46%
Tax -7,159 -5,243 -7,129 -6,821 -7,363 -5,766 -5,686 16.55%
NP 15,820 19,221 23,496 28,009 33,823 39,895 42,008 -47.75%
-
NP to SH 13,531 14,274 17,538 21,240 24,526 28,975 30,115 -41.25%
-
Tax Rate 31.15% 21.43% 23.28% 19.58% 17.88% 12.63% 11.92% -
Total Cost 337,866 336,139 338,113 341,100 346,548 345,457 358,982 -3.95%
-
Net Worth 236,412 234,482 238,481 235,447 228,693 235,447 230,623 1.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,756 9,062 9,062 13,634 13,634 15,690 15,690 -42.89%
Div Payout % 49.93% 63.49% 51.67% 64.19% 55.59% 54.15% 52.10% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 236,412 234,482 238,481 235,447 228,693 235,447 230,623 1.66%
NOSH 96,495 96,495 96,551 96,495 96,495 96,495 96,495 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.47% 5.41% 6.50% 7.59% 8.89% 10.35% 10.48% -
ROE 5.72% 6.09% 7.35% 9.02% 10.72% 12.31% 13.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 366.53 368.27 374.53 382.52 394.19 399.35 415.56 -8.00%
EPS 14.02 14.79 18.16 22.01 25.42 30.03 31.21 -41.25%
DPS 7.00 9.39 9.39 14.13 14.13 16.26 16.26 -42.89%
NAPS 2.45 2.43 2.47 2.44 2.37 2.44 2.39 1.66%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 244.36 245.51 249.83 255.01 262.79 266.23 277.04 -8.00%
EPS 9.35 9.86 12.12 14.67 16.94 20.02 20.81 -41.25%
DPS 4.67 6.26 6.26 9.42 9.42 10.84 10.84 -42.87%
NAPS 1.6333 1.62 1.6476 1.6267 1.58 1.6267 1.5933 1.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.86 2.16 2.34 2.52 2.68 2.41 2.38 -
P/RPS 0.51 0.59 0.62 0.66 0.68 0.60 0.57 -7.12%
P/EPS 13.26 14.60 12.88 11.45 10.54 8.03 7.63 44.40%
EY 7.54 6.85 7.76 8.73 9.48 12.46 13.11 -30.77%
DY 3.76 4.35 4.01 5.61 5.27 6.75 6.83 -32.75%
P/NAPS 0.76 0.89 0.95 1.03 1.13 0.99 1.00 -16.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 13/11/14 06/08/14 12/05/14 25/02/14 07/11/13 01/08/13 -
Price 1.98 2.10 2.34 2.52 2.58 2.60 2.36 -
P/RPS 0.54 0.57 0.62 0.66 0.65 0.65 0.57 -3.53%
P/EPS 14.12 14.20 12.88 11.45 10.15 8.66 7.56 51.48%
EY 7.08 7.04 7.76 8.73 9.85 11.55 13.22 -33.97%
DY 3.54 4.47 4.01 5.61 5.48 6.25 6.89 -35.77%
P/NAPS 0.81 0.86 0.95 1.03 1.09 1.07 0.99 -12.48%

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