[TIENWAH] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.23%
YoY- 22.46%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 327,118 348,074 354,812 392,336 406,518 377,962 352,094 -1.21%
PBT 28,328 13,904 30,788 51,910 50,966 41,946 18,664 7.19%
Tax -3,774 -1,906 -6,784 -7,252 -9,574 -8,190 -4,064 -1.22%
NP 24,554 11,998 24,004 44,658 41,392 33,756 14,600 9.04%
-
NP to SH 23,446 15,172 18,160 32,136 26,242 23,420 11,118 13.22%
-
Tax Rate 13.32% 13.71% 22.03% 13.97% 18.79% 19.53% 21.77% -
Total Cost 302,564 336,076 330,808 347,678 365,126 344,206 337,494 -1.80%
-
Net Worth 275,010 247,027 238,342 230,623 231,547 96,536 156,368 9.85%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,719 7,719 5,789 14,937 16,439 - - -
Div Payout % 32.93% 50.88% 31.88% 46.48% 62.65% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 275,010 247,027 238,342 230,623 231,547 96,536 156,368 9.85%
NOSH 144,742 96,495 96,495 96,495 96,477 96,536 68,884 13.16%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.51% 3.45% 6.77% 11.38% 10.18% 8.93% 4.15% -
ROE 8.53% 6.14% 7.62% 13.93% 11.33% 24.26% 7.11% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 339.00 360.72 367.70 406.59 421.36 391.52 511.13 -6.60%
EPS 24.30 15.72 18.82 33.30 27.20 24.28 16.14 7.05%
DPS 8.00 8.00 6.00 15.48 17.04 0.00 0.00 -
NAPS 2.85 2.56 2.47 2.39 2.40 1.00 2.27 3.86%
Adjusted Per Share Value based on latest NOSH - 96,495
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 226.00 240.48 245.13 271.06 280.86 261.13 243.26 -1.21%
EPS 16.20 10.48 12.55 22.20 18.13 16.18 7.68 13.23%
DPS 5.33 5.33 4.00 10.32 11.36 0.00 0.00 -
NAPS 1.90 1.7067 1.6467 1.5933 1.5997 0.667 1.0803 9.85%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.70 1.74 2.34 2.38 1.91 1.70 1.90 -
P/RPS 0.50 0.48 0.64 0.59 0.45 0.43 0.37 5.14%
P/EPS 7.00 11.07 12.43 7.15 7.02 7.01 11.77 -8.28%
EY 14.29 9.04 8.04 13.99 14.24 14.27 8.49 9.05%
DY 4.71 4.60 2.56 6.50 8.92 0.00 0.00 -
P/NAPS 0.60 0.68 0.95 1.00 0.80 1.70 0.84 -5.44%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 04/08/16 10/08/15 06/08/14 01/08/13 13/08/12 09/08/11 10/08/10 -
Price 1.60 1.68 2.34 2.36 1.93 1.59 2.00 -
P/RPS 0.47 0.47 0.64 0.58 0.46 0.41 0.39 3.15%
P/EPS 6.59 10.68 12.43 7.09 7.10 6.55 12.39 -9.97%
EY 15.19 9.36 8.04 14.11 14.09 15.26 8.07 11.10%
DY 5.00 4.76 2.56 6.56 8.83 0.00 0.00 -
P/NAPS 0.56 0.66 0.95 0.99 0.80 1.59 0.88 -7.24%

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