[TIENWAH] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 15.78%
YoY- 56.97%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 389,832 363,016 359,236 301,104 141,980 119,360 108,436 23.74%
PBT 36,492 26,088 18,680 32,044 18,708 15,744 12,056 20.25%
Tax -7,080 -5,980 -5,644 -6,704 -3,804 -2,604 -3,620 11.81%
NP 29,412 20,108 13,036 25,340 14,904 13,140 8,436 23.11%
-
NP to SH 16,080 12,712 8,308 21,656 13,796 11,736 7,284 14.09%
-
Tax Rate 19.40% 22.92% 30.21% 20.92% 20.33% 16.54% 30.03% -
Total Cost 360,420 342,908 346,200 275,764 127,076 106,220 100,000 23.79%
-
Net Worth 219,798 96,642 162,157 144,806 129,423 122,288 122,610 10.20%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 219,798 96,642 162,157 144,806 129,423 122,288 122,610 10.20%
NOSH 96,402 96,642 69,003 68,955 68,842 45,629 45,411 13.35%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.54% 5.54% 3.63% 8.42% 10.50% 11.01% 7.78% -
ROE 7.32% 13.15% 5.12% 14.96% 10.66% 9.60% 5.94% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 404.38 375.63 520.61 436.66 206.24 261.58 238.79 9.16%
EPS 16.68 13.16 12.04 31.40 20.04 25.72 16.04 0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 1.00 2.35 2.10 1.88 2.68 2.70 -2.77%
Adjusted Per Share Value based on latest NOSH - 68,955
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 269.33 250.80 248.19 208.03 98.09 82.46 74.92 23.74%
EPS 11.11 8.78 5.74 14.96 9.53 8.11 5.03 14.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5185 0.6677 1.1203 1.0004 0.8942 0.8449 0.8471 10.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.07 1.81 2.18 1.41 1.46 1.80 2.20 -
P/RPS 0.51 0.48 0.42 0.32 0.71 0.69 0.92 -9.35%
P/EPS 12.41 13.76 18.11 4.49 7.29 7.00 13.72 -1.65%
EY 8.06 7.27 5.52 22.27 13.73 14.29 7.29 1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.81 0.93 0.67 0.78 0.67 0.81 1.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 10/05/11 12/05/10 07/05/09 07/05/08 07/05/07 13/06/06 -
Price 2.13 1.86 2.29 1.54 1.47 1.85 1.97 -
P/RPS 0.53 0.50 0.44 0.35 0.71 0.71 0.83 -7.19%
P/EPS 12.77 14.14 19.02 4.90 7.34 7.19 12.28 0.65%
EY 7.83 7.07 5.26 20.39 13.63 13.90 8.14 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.86 0.97 0.73 0.78 0.69 0.73 4.11%

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