[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 23.3%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 161,962 130,484 116,765 120,062 119,946 120,930 137,996 2.70%
PBT 22,181 16,844 13,654 18,584 17,092 20,657 14,204 7.70%
Tax -5,090 -2,117 -3,965 -2,680 -5,548 -9,144 -6,768 -4.63%
NP 17,090 14,726 9,689 15,904 11,544 11,513 7,436 14.86%
-
NP to SH 15,742 13,694 8,034 13,548 11,544 11,513 7,436 13.30%
-
Tax Rate 22.95% 12.57% 29.04% 14.42% 32.46% 44.27% 47.65% -
Total Cost 144,872 115,757 107,076 104,158 108,402 109,417 130,560 1.74%
-
Net Worth 130,269 122,447 116,793 119,434 114,809 104,345 94,983 5.40%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,514 6,091 6,059 - - - - -
Div Payout % 35.03% 44.48% 75.41% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 130,269 122,447 116,793 119,434 114,809 104,345 94,983 5.40%
NOSH 68,925 45,689 45,444 45,240 45,023 44,214 43,570 7.93%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.55% 11.29% 8.30% 13.25% 9.62% 9.52% 5.39% -
ROE 12.08% 11.18% 6.88% 11.34% 10.05% 11.03% 7.83% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 234.98 285.59 256.94 265.39 266.41 273.51 316.72 -4.84%
EPS 22.84 29.97 17.68 29.95 25.64 26.04 17.07 4.96%
DPS 8.00 13.33 13.33 0.00 0.00 0.00 0.00 -
NAPS 1.89 2.68 2.57 2.64 2.55 2.36 2.18 -2.34%
Adjusted Per Share Value based on latest NOSH - 45,222
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 111.90 90.15 80.67 82.95 82.87 83.55 95.34 2.70%
EPS 10.88 9.46 5.55 9.36 7.98 7.95 5.14 13.29%
DPS 3.81 4.21 4.19 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.846 0.8069 0.8252 0.7932 0.7209 0.6562 5.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.24 2.42 1.88 2.15 2.75 2.80 1.38 -
P/RPS 0.53 0.85 0.73 0.81 1.03 1.02 0.44 3.14%
P/EPS 5.43 8.07 10.63 7.18 10.73 10.75 8.09 -6.42%
EY 18.42 12.39 9.40 13.93 9.32 9.30 12.37 6.85%
DY 6.45 5.51 7.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.90 0.73 0.81 1.08 1.19 0.63 0.77%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 05/11/07 20/11/06 24/11/05 25/11/04 19/11/03 21/11/02 -
Price 1.19 1.38 1.96 1.84 2.60 2.54 1.02 -
P/RPS 0.51 0.48 0.76 0.69 0.98 0.93 0.32 8.07%
P/EPS 5.21 4.60 11.09 6.14 10.14 9.75 5.98 -2.26%
EY 19.19 21.72 9.02 16.28 9.86 10.25 16.73 2.31%
DY 6.72 9.66 6.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.76 0.70 1.02 1.08 0.47 4.99%

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