[TIENWAH] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 10.35%
YoY- 232.66%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 328,704 343,551 356,896 362,241 367,374 357,157 350,317 -4.13%
PBT 51,194 29,768 44,834 43,090 37,622 26,227 14,537 130.58%
Tax 1,409 -1,562 -2,725 -2,382 -1,791 -5,997 -4,720 -
NP 52,603 28,206 42,109 40,708 35,831 20,230 9,817 204.65%
-
NP to SH 64,188 27,662 38,112 37,491 33,975 22,979 12,037 203.68%
-
Tax Rate -2.75% 5.25% 6.08% 5.53% 4.76% 22.87% 32.47% -
Total Cost 276,101 315,345 314,787 321,533 331,543 336,927 340,500 -12.98%
-
Net Worth 377,049 307,881 275,010 282,730 284,660 279,835 247,027 32.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 15,329 17,369 17,369 17,369 17,369 7,719 7,719 57.66%
Div Payout % 23.88% 62.79% 45.57% 46.33% 51.12% 33.59% 64.13% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 377,049 307,881 275,010 282,730 284,660 279,835 247,027 32.39%
NOSH 144,742 144,742 144,742 96,495 96,495 96,495 96,495 30.87%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.00% 8.21% 11.80% 11.24% 9.75% 5.66% 2.80% -
ROE 17.02% 8.98% 13.86% 13.26% 11.94% 8.21% 4.87% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 229.28 255.53 369.86 375.40 380.72 370.13 363.04 -26.28%
EPS 44.77 20.57 39.50 38.85 35.21 23.81 12.47 133.55%
DPS 10.69 12.92 18.00 18.00 18.00 8.00 8.00 21.21%
NAPS 2.63 2.29 2.85 2.93 2.95 2.90 2.56 1.80%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 227.10 237.35 246.57 250.27 253.81 246.75 242.03 -4.13%
EPS 44.35 19.11 26.33 25.90 23.47 15.88 8.32 203.60%
DPS 10.59 12.00 12.00 12.00 12.00 5.33 5.33 57.71%
NAPS 2.605 2.1271 1.90 1.9533 1.9667 1.9333 1.7067 32.39%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.76 1.76 1.70 2.54 2.57 1.72 1.74 -
P/RPS 0.77 0.69 0.46 0.68 0.68 0.46 0.48 36.83%
P/EPS 3.93 8.55 4.30 6.54 7.30 7.22 13.95 -56.86%
EY 25.44 11.69 23.23 15.30 13.70 13.85 7.17 131.73%
DY 6.08 7.34 10.59 7.09 7.00 4.65 4.60 20.33%
P/NAPS 0.67 0.77 0.60 0.87 0.87 0.59 0.68 -0.97%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 08/11/16 04/08/16 27/04/16 22/02/16 11/11/15 10/08/15 -
Price 2.02 2.00 1.60 2.37 3.01 1.82 1.68 -
P/RPS 0.88 0.78 0.43 0.63 0.79 0.49 0.46 53.80%
P/EPS 4.51 9.72 4.05 6.10 8.55 7.64 13.47 -51.62%
EY 22.16 10.29 24.69 16.39 11.70 13.08 7.43 106.51%
DY 5.29 6.46 11.25 7.59 5.98 4.40 4.76 7.25%
P/NAPS 0.77 0.87 0.56 0.81 1.02 0.63 0.66 10.77%

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