[TIENWAH] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 380,371 408,081 388,575 354,666 328,610 186,059 129,663 19.62%
PBT 41,186 47,222 44,580 21,113 28,369 25,077 16,659 16.26%
Tax -7,363 -6,847 -6,206 -2,212 -7,113 -5,525 -1,363 32.42%
NP 33,823 40,375 38,374 18,901 21,256 19,552 15,296 14.12%
-
NP to SH 24,526 27,168 26,421 13,821 15,450 18,705 14,056 9.71%
-
Tax Rate 17.88% 14.50% 13.92% 10.48% 25.07% 22.03% 8.18% -
Total Cost 346,548 367,706 350,201 335,765 307,354 166,507 114,367 20.27%
-
Net Worth 228,754 217,150 211,335 140,722 155,740 141,286 126,222 10.40%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 13,638 16,445 16,405 10,626 13,816 10,613 10,975 3.68%
Div Payout % 55.61% 60.53% 62.09% 76.88% 89.43% 56.74% 78.09% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 228,754 217,150 211,335 140,722 155,740 141,286 126,222 10.40%
NOSH 96,521 96,511 96,500 71,797 68,911 68,920 68,599 5.85%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.89% 9.89% 9.88% 5.33% 6.47% 10.51% 11.80% -
ROE 10.72% 12.51% 12.50% 9.82% 9.92% 13.24% 11.14% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 394.08 422.83 402.67 493.98 476.86 269.96 189.02 13.01%
EPS 25.41 28.15 27.38 19.25 22.42 27.14 20.49 3.64%
DPS 14.13 17.04 17.00 14.80 20.05 15.40 16.00 -2.04%
NAPS 2.37 2.25 2.19 1.96 2.26 2.05 1.84 4.30%
Adjusted Per Share Value based on latest NOSH - 71,799
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 262.79 281.94 268.46 245.03 227.03 128.54 89.58 19.62%
EPS 16.94 18.77 18.25 9.55 10.67 12.92 9.71 9.70%
DPS 9.42 11.36 11.33 7.34 9.55 7.33 7.58 3.68%
NAPS 1.5804 1.5003 1.4601 0.9722 1.076 0.9761 0.8721 10.40%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.68 2.00 1.79 1.68 1.80 1.20 1.42 -
P/RPS 0.68 0.47 0.44 0.34 0.38 0.44 0.75 -1.61%
P/EPS 10.55 7.10 6.54 8.73 8.03 4.42 6.93 7.24%
EY 9.48 14.08 15.30 11.46 12.46 22.62 14.43 -6.75%
DY 5.27 8.52 9.50 8.81 11.14 12.83 11.27 -11.88%
P/NAPS 1.13 0.89 0.82 0.86 0.80 0.59 0.77 6.59%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 21/02/12 23/02/11 25/02/10 24/02/09 25/02/08 -
Price 2.58 2.04 2.05 1.68 1.91 1.29 1.30 -
P/RPS 0.65 0.48 0.51 0.34 0.40 0.48 0.69 -0.98%
P/EPS 10.15 7.25 7.49 8.73 8.52 4.75 6.34 8.15%
EY 9.85 13.80 13.36 11.46 11.74 21.04 15.76 -7.52%
DY 5.48 8.35 8.29 8.81 10.50 11.94 12.31 -12.60%
P/NAPS 1.09 0.91 0.94 0.86 0.85 0.63 0.71 7.39%

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