[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.57%
YoY- 8.53%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 328,648 360,412 355,784 389,132 419,437 387,465 353,265 -1.19%
PBT 22,510 32,982 28,652 50,948 53,029 45,897 21,208 0.99%
Tax -3,301 -3,606 -5,156 -7,982 -9,424 -8,674 -4,049 -3.34%
NP 19,209 29,376 23,496 42,965 43,605 37,222 17,158 1.89%
-
NP to SH 21,178 29,596 16,998 30,668 28,258 26,220 13,373 7.95%
-
Tax Rate 14.66% 10.93% 18.00% 15.67% 17.77% 18.90% 19.09% -
Total Cost 309,438 331,036 332,288 346,166 375,832 350,242 336,106 -1.36%
-
Net Worth 307,881 279,835 234,482 235,447 224,872 198,822 165,443 10.89%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,170 5,146 3,859 9,958 10,963 - - -
Div Payout % 33.86% 17.39% 22.71% 32.47% 38.80% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 307,881 279,835 234,482 235,447 224,872 198,822 165,443 10.89%
NOSH 144,742 96,495 96,495 96,495 96,511 96,515 68,934 13.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.84% 8.15% 6.60% 11.04% 10.40% 9.61% 4.86% -
ROE 6.88% 10.58% 7.25% 13.03% 12.57% 13.19% 8.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 244.45 373.50 368.71 403.27 434.60 401.45 512.46 -11.59%
EPS 15.75 30.67 17.61 31.79 29.28 27.17 19.40 -3.41%
DPS 5.33 5.33 4.00 10.32 11.36 0.00 0.00 -
NAPS 2.29 2.90 2.43 2.44 2.33 2.06 2.40 -0.77%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 227.06 249.00 245.80 268.84 289.78 267.69 244.06 -1.19%
EPS 14.63 20.45 11.74 21.19 19.52 18.11 9.24 7.95%
DPS 4.95 3.56 2.67 6.88 7.57 0.00 0.00 -
NAPS 2.1271 1.9333 1.62 1.6267 1.5536 1.3736 1.143 10.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.76 1.72 2.16 2.41 2.12 1.64 1.88 -
P/RPS 0.72 0.46 0.59 0.60 0.49 0.41 0.37 11.72%
P/EPS 11.17 5.61 12.26 7.58 7.24 6.04 9.69 2.39%
EY 8.95 17.83 8.16 13.19 13.81 16.56 10.32 -2.34%
DY 3.03 3.10 1.85 4.28 5.36 0.00 0.00 -
P/NAPS 0.77 0.59 0.89 0.99 0.91 0.80 0.78 -0.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 11/11/15 13/11/14 07/11/13 07/11/12 10/11/11 10/11/10 -
Price 2.00 1.82 2.10 2.60 2.10 1.63 1.69 -
P/RPS 0.82 0.49 0.57 0.64 0.48 0.41 0.33 16.36%
P/EPS 12.70 5.93 11.92 8.18 7.17 6.00 8.71 6.48%
EY 7.88 16.85 8.39 12.22 13.94 16.67 11.48 -6.07%
DY 2.67 2.93 1.90 3.97 5.41 0.00 0.00 -
P/NAPS 0.87 0.63 0.86 1.07 0.90 0.79 0.70 3.68%

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