[TIENWAH] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2.64%
YoY- 66.6%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 354,666 328,610 186,059 129,663 115,814 113,769 114,148 20.78%
PBT 21,113 28,369 25,077 16,659 14,076 16,253 14,212 6.81%
Tax -2,212 -7,113 -5,525 -1,363 -4,012 -3,166 -4,826 -12.18%
NP 18,901 21,256 19,552 15,296 10,064 13,087 9,386 12.36%
-
NP to SH 13,821 15,450 18,705 14,056 8,437 10,936 9,386 6.65%
-
Tax Rate 10.48% 25.07% 22.03% 8.18% 28.50% 19.48% 33.96% -
Total Cost 335,765 307,354 166,507 114,367 105,750 100,682 104,762 21.41%
-
Net Worth 140,722 155,740 141,286 126,222 118,709 119,951 115,804 3.29%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,626 13,816 10,613 10,975 6,822 5,431 6,759 7.82%
Div Payout % 76.88% 89.43% 56.74% 78.09% 80.86% 49.67% 72.01% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 140,722 155,740 141,286 126,222 118,709 119,951 115,804 3.29%
NOSH 71,797 68,911 68,920 68,599 45,482 45,264 45,060 8.06%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.33% 6.47% 10.51% 11.80% 8.69% 11.50% 8.22% -
ROE 9.82% 9.92% 13.24% 11.14% 7.11% 9.12% 8.11% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 493.98 476.86 269.96 189.02 254.63 251.34 253.32 11.76%
EPS 19.25 22.42 27.14 20.49 18.55 24.16 20.83 -1.30%
DPS 14.80 20.05 15.40 16.00 15.00 12.00 15.00 -0.22%
NAPS 1.96 2.26 2.05 1.84 2.61 2.65 2.57 -4.41%
Adjusted Per Share Value based on latest NOSH - 68,568
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 245.03 227.03 128.54 89.58 80.01 78.60 78.86 20.78%
EPS 9.55 10.67 12.92 9.71 5.83 7.56 6.48 6.67%
DPS 7.34 9.55 7.33 7.58 4.71 3.75 4.67 7.82%
NAPS 0.9722 1.076 0.9761 0.8721 0.8201 0.8287 0.8001 3.29%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.68 1.80 1.20 1.42 1.87 1.82 2.49 -
P/RPS 0.34 0.38 0.44 0.75 0.73 0.72 0.98 -16.16%
P/EPS 8.73 8.03 4.42 6.93 10.08 7.53 11.95 -5.09%
EY 11.46 12.46 22.62 14.43 9.92 13.27 8.37 5.37%
DY 8.81 11.14 12.83 11.27 8.02 6.59 6.02 6.54%
P/NAPS 0.86 0.80 0.59 0.77 0.72 0.69 0.97 -1.98%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 24/02/09 25/02/08 26/02/07 28/02/06 28/02/05 -
Price 1.68 1.91 1.29 1.30 1.90 2.21 2.25 -
P/RPS 0.34 0.40 0.48 0.69 0.75 0.88 0.89 -14.81%
P/EPS 8.73 8.52 4.75 6.34 10.24 9.15 10.80 -3.48%
EY 11.46 11.74 21.04 15.76 9.76 10.93 9.26 3.61%
DY 8.81 10.50 11.94 12.31 7.89 5.43 6.67 4.74%
P/NAPS 0.86 0.85 0.63 0.71 0.73 0.83 0.88 -0.38%

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