[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.39%
YoY- 14.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 387,465 353,265 317,445 161,962 130,484 116,765 120,062 21.55%
PBT 45,897 21,208 30,568 22,181 16,844 13,654 18,584 16.25%
Tax -8,674 -4,049 -7,637 -5,090 -2,117 -3,965 -2,680 21.61%
NP 37,222 17,158 22,930 17,090 14,726 9,689 15,904 15.21%
-
NP to SH 26,220 13,373 17,152 15,742 13,694 8,034 13,548 11.62%
-
Tax Rate 18.90% 19.09% 24.98% 22.95% 12.57% 29.04% 14.42% -
Total Cost 350,242 336,106 294,514 144,872 115,757 107,076 104,158 22.38%
-
Net Worth 198,822 165,443 156,491 130,269 122,447 116,793 119,434 8.86%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 7,353 5,514 6,091 6,059 - -
Div Payout % - - 42.87% 35.03% 44.48% 75.41% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 198,822 165,443 156,491 130,269 122,447 116,793 119,434 8.86%
NOSH 96,515 68,934 68,938 68,925 45,689 45,444 45,240 13.45%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.61% 4.86% 7.22% 10.55% 11.29% 8.30% 13.25% -
ROE 13.19% 8.08% 10.96% 12.08% 11.18% 6.88% 11.34% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 401.45 512.46 460.47 234.98 285.59 256.94 265.39 7.13%
EPS 27.17 19.40 24.88 22.84 29.97 17.68 29.95 -1.60%
DPS 0.00 0.00 10.67 8.00 13.33 13.33 0.00 -
NAPS 2.06 2.40 2.27 1.89 2.68 2.57 2.64 -4.04%
Adjusted Per Share Value based on latest NOSH - 68,871
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 267.69 244.06 219.32 111.90 90.15 80.67 82.95 21.55%
EPS 18.11 9.24 11.85 10.88 9.46 5.55 9.36 11.62%
DPS 0.00 0.00 5.08 3.81 4.21 4.19 0.00 -
NAPS 1.3736 1.143 1.0812 0.90 0.846 0.8069 0.8252 8.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.64 1.88 1.87 1.24 2.42 1.88 2.15 -
P/RPS 0.41 0.37 0.41 0.53 0.85 0.73 0.81 -10.72%
P/EPS 6.04 9.69 7.52 5.43 8.07 10.63 7.18 -2.83%
EY 16.56 10.32 13.30 18.42 12.39 9.40 13.93 2.92%
DY 0.00 0.00 5.70 6.45 5.51 7.09 0.00 -
P/NAPS 0.80 0.78 0.82 0.66 0.90 0.73 0.81 -0.20%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 10/11/10 10/11/09 11/11/08 05/11/07 20/11/06 24/11/05 -
Price 1.63 1.69 1.89 1.19 1.38 1.96 1.84 -
P/RPS 0.41 0.33 0.41 0.51 0.48 0.76 0.69 -8.30%
P/EPS 6.00 8.71 7.60 5.21 4.60 11.09 6.14 -0.38%
EY 16.67 11.48 13.16 19.19 21.72 9.02 16.28 0.39%
DY 0.00 0.00 5.64 6.72 9.66 6.80 0.00 -
P/NAPS 0.79 0.70 0.83 0.63 0.51 0.76 0.70 2.03%

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