[TIENWAH] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 84.24%
YoY- 110.65%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 354,812 392,336 406,518 377,962 352,094 301,764 158,200 14.40%
PBT 30,788 51,910 50,966 41,946 18,664 31,072 21,316 6.31%
Tax -6,784 -7,252 -9,574 -8,190 -4,064 -7,006 -4,098 8.75%
NP 24,004 44,658 41,392 33,756 14,600 24,066 17,218 5.69%
-
NP to SH 18,160 32,136 26,242 23,420 11,118 18,504 15,804 2.34%
-
Tax Rate 22.03% 13.97% 18.79% 19.53% 21.77% 22.55% 19.22% -
Total Cost 330,808 347,678 365,126 344,206 337,494 277,698 140,982 15.26%
-
Net Worth 238,342 230,623 231,547 96,536 156,368 149,603 129,518 10.69%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,789 14,937 16,439 - - 11,030 8,267 -5.76%
Div Payout % 31.88% 46.48% 62.65% - - 59.61% 52.31% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 238,342 230,623 231,547 96,536 156,368 149,603 129,518 10.69%
NOSH 96,495 96,495 96,477 96,536 68,884 68,941 68,892 5.77%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.77% 11.38% 10.18% 8.93% 4.15% 7.98% 10.88% -
ROE 7.62% 13.93% 11.33% 24.26% 7.11% 12.37% 12.20% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 367.70 406.59 421.36 391.52 511.13 437.71 229.63 8.15%
EPS 18.82 33.30 27.20 24.28 16.14 26.84 22.94 -3.24%
DPS 6.00 15.48 17.04 0.00 0.00 16.00 12.00 -10.90%
NAPS 2.47 2.39 2.40 1.00 2.27 2.17 1.88 4.65%
Adjusted Per Share Value based on latest NOSH - 96,501
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 245.13 271.06 280.86 261.13 243.26 208.48 109.30 14.40%
EPS 12.55 22.20 18.13 16.18 7.68 12.78 10.92 2.34%
DPS 4.00 10.32 11.36 0.00 0.00 7.62 5.71 -5.75%
NAPS 1.6467 1.5933 1.5997 0.667 1.0803 1.0336 0.8948 10.69%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.34 2.38 1.91 1.70 1.90 1.55 1.38 -
P/RPS 0.64 0.59 0.45 0.43 0.37 0.35 0.60 1.08%
P/EPS 12.43 7.15 7.02 7.01 11.77 5.77 6.02 12.83%
EY 8.04 13.99 14.24 14.27 8.49 17.32 16.62 -11.39%
DY 2.56 6.50 8.92 0.00 0.00 10.32 8.70 -18.43%
P/NAPS 0.95 1.00 0.80 1.70 0.84 0.71 0.73 4.48%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 06/08/14 01/08/13 13/08/12 09/08/11 10/08/10 04/08/09 06/08/08 -
Price 2.34 2.36 1.93 1.59 2.00 1.82 1.43 -
P/RPS 0.64 0.58 0.46 0.41 0.39 0.42 0.62 0.53%
P/EPS 12.43 7.09 7.10 6.55 12.39 6.78 6.23 12.19%
EY 8.04 14.11 14.09 15.26 8.07 14.75 16.04 -10.86%
DY 2.56 6.56 8.83 0.00 0.00 8.79 8.39 -17.94%
P/NAPS 0.95 0.99 0.80 1.59 0.88 0.84 0.76 3.78%

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