[TIENWAH] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -20.4%
YoY- -44.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 417,309 328,704 367,374 353,686 380,371 408,081 388,575 1.19%
PBT -35,970 51,194 37,622 22,979 41,186 47,222 44,580 -
Tax 3,778 1,409 -1,791 -7,159 -7,363 -6,847 -6,206 -
NP -32,192 52,603 35,831 15,820 33,823 40,375 38,374 -
-
NP to SH -18,685 64,188 33,975 13,531 24,526 27,168 26,421 -
-
Tax Rate - -2.75% 4.76% 31.15% 17.88% 14.50% 13.92% -
Total Cost 449,501 276,101 331,543 337,866 346,548 367,706 350,201 4.24%
-
Net Worth 334,355 377,049 284,652 236,412 228,754 217,150 211,335 7.93%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 8,684 17,203 17,368 6,754 13,638 16,445 16,405 -10.05%
Div Payout % 0.00% 26.80% 51.12% 49.92% 55.61% 60.53% 62.09% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 334,355 377,049 284,652 236,412 228,754 217,150 211,335 7.93%
NOSH 144,742 144,742 96,492 96,495 96,521 96,511 96,500 6.98%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -7.71% 16.00% 9.75% 4.47% 8.89% 9.89% 9.88% -
ROE -5.59% 17.02% 11.94% 5.72% 10.72% 12.51% 12.50% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 288.31 229.28 380.73 366.53 394.08 422.83 402.67 -5.41%
EPS -12.91 44.77 35.21 14.02 25.41 28.15 27.38 -
DPS 6.00 12.00 18.00 7.00 14.13 17.04 17.00 -15.92%
NAPS 2.31 2.63 2.95 2.45 2.37 2.25 2.19 0.89%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 288.31 227.10 253.81 244.36 262.79 281.94 268.46 1.19%
EPS -12.91 44.35 23.47 9.35 16.94 18.77 18.25 -
DPS 6.00 11.89 12.00 4.67 9.42 11.36 11.33 -10.04%
NAPS 2.31 2.605 1.9666 1.6333 1.5804 1.5003 1.4601 7.93%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.54 1.76 2.57 1.86 2.68 2.00 1.79 -
P/RPS 0.53 0.77 0.68 0.51 0.68 0.47 0.44 3.14%
P/EPS -11.93 3.93 7.30 13.26 10.55 7.10 6.54 -
EY -8.38 25.44 13.70 7.54 9.48 14.08 15.30 -
DY 3.90 6.82 7.00 3.76 5.27 8.52 9.50 -13.77%
P/NAPS 0.67 0.67 0.87 0.76 1.13 0.89 0.82 -3.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 22/02/16 16/02/15 25/02/14 26/02/13 21/02/12 -
Price 1.55 2.02 3.01 1.98 2.58 2.04 2.05 -
P/RPS 0.54 0.88 0.79 0.54 0.65 0.48 0.51 0.95%
P/EPS -12.01 4.51 8.55 14.12 10.15 7.25 7.49 -
EY -8.33 22.16 11.70 7.08 9.85 13.80 13.36 -
DY 3.87 5.94 5.98 3.54 5.48 8.35 8.29 -11.91%
P/NAPS 0.67 0.77 1.02 0.81 1.09 0.91 0.94 -5.48%

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