[TIENWAH] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 33.82%
YoY- -39.92%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 392,336 406,518 377,962 352,094 301,764 158,200 121,502 21.55%
PBT 51,910 50,966 41,946 18,664 31,072 21,316 14,370 23.84%
Tax -7,252 -9,574 -8,190 -4,064 -7,006 -4,098 -2,026 23.65%
NP 44,658 41,392 33,756 14,600 24,066 17,218 12,344 23.87%
-
NP to SH 32,136 26,242 23,420 11,118 18,504 15,804 12,344 17.27%
-
Tax Rate 13.97% 18.79% 19.53% 21.77% 22.55% 19.22% 14.10% -
Total Cost 347,678 365,126 344,206 337,494 277,698 140,982 109,158 21.27%
-
Net Worth 230,623 231,547 96,536 156,368 149,603 129,518 132,503 9.66%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 14,937 16,439 - - 11,030 8,267 9,851 7.17%
Div Payout % 46.48% 62.65% - - 59.61% 52.31% 79.81% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 230,623 231,547 96,536 156,368 149,603 129,518 132,503 9.66%
NOSH 96,495 96,477 96,536 68,884 68,941 68,892 49,257 11.84%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.38% 10.18% 8.93% 4.15% 7.98% 10.88% 10.16% -
ROE 13.93% 11.33% 24.26% 7.11% 12.37% 12.20% 9.32% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 406.59 421.36 391.52 511.13 437.71 229.63 246.67 8.67%
EPS 33.30 27.20 24.28 16.14 26.84 22.94 25.06 4.84%
DPS 15.48 17.04 0.00 0.00 16.00 12.00 20.00 -4.17%
NAPS 2.39 2.40 1.00 2.27 2.17 1.88 2.69 -1.94%
Adjusted Per Share Value based on latest NOSH - 68,950
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 271.06 280.86 261.13 243.26 208.48 109.30 83.94 21.55%
EPS 22.20 18.13 16.18 7.68 12.78 10.92 8.53 17.26%
DPS 10.32 11.36 0.00 0.00 7.62 5.71 6.81 7.16%
NAPS 1.5933 1.5997 0.667 1.0803 1.0336 0.8948 0.9154 9.66%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.38 1.91 1.70 1.90 1.55 1.38 2.08 -
P/RPS 0.59 0.45 0.43 0.37 0.35 0.60 0.84 -5.71%
P/EPS 7.15 7.02 7.01 11.77 5.77 6.02 8.30 -2.45%
EY 13.99 14.24 14.27 8.49 17.32 16.62 12.05 2.51%
DY 6.50 8.92 0.00 0.00 10.32 8.70 9.62 -6.31%
P/NAPS 1.00 0.80 1.70 0.84 0.71 0.73 0.77 4.44%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 01/08/13 13/08/12 09/08/11 10/08/10 04/08/09 06/08/08 02/08/07 -
Price 2.36 1.93 1.59 2.00 1.82 1.43 2.10 -
P/RPS 0.58 0.46 0.41 0.39 0.42 0.62 0.85 -6.16%
P/EPS 7.09 7.10 6.55 12.39 6.78 6.23 8.38 -2.74%
EY 14.11 14.09 15.26 8.07 14.75 16.04 11.93 2.83%
DY 6.56 8.83 0.00 0.00 8.79 8.39 9.52 -6.01%
P/NAPS 0.99 0.80 1.59 0.88 0.84 0.76 0.78 4.04%

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