[TIENWAH] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 103.1%
YoY- -40.69%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 238,084 121,472 97,863 87,574 90,047 89,960 90,698 17.43%
PBT 22,926 16,636 12,633 10,241 13,938 12,819 15,493 6.74%
Tax -5,728 -3,818 -1,588 -2,974 -2,010 -4,161 -6,858 -2.95%
NP 17,198 12,818 11,045 7,267 11,928 8,658 8,635 12.15%
-
NP to SH 12,864 11,807 10,271 6,026 10,161 8,658 8,635 6.86%
-
Tax Rate 24.98% 22.95% 12.57% 29.04% 14.42% 32.46% 44.27% -
Total Cost 220,886 108,654 86,818 80,307 78,119 81,302 82,063 17.92%
-
Net Worth 156,491 130,269 122,447 116,793 119,434 114,809 104,345 6.98%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 5,515 4,135 4,568 4,544 - - - -
Div Payout % 42.87% 35.03% 44.48% 75.41% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 156,491 130,269 122,447 116,793 119,434 114,809 104,345 6.98%
NOSH 68,938 68,925 45,689 45,444 45,240 45,023 44,214 7.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.22% 10.55% 11.29% 8.30% 13.25% 9.62% 9.52% -
ROE 8.22% 9.06% 8.39% 5.16% 8.51% 7.54% 8.28% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 345.36 176.24 214.19 192.70 199.04 199.81 205.13 9.06%
EPS 18.66 17.13 22.48 13.26 22.46 19.23 19.53 -0.75%
DPS 8.00 6.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.27 1.89 2.68 2.57 2.64 2.55 2.36 -0.64%
Adjusted Per Share Value based on latest NOSH - 45,453
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 164.49 83.92 67.61 60.50 62.21 62.15 62.66 17.43%
EPS 8.89 8.16 7.10 4.16 7.02 5.98 5.97 6.85%
DPS 3.81 2.86 3.16 3.14 0.00 0.00 0.00 -
NAPS 1.0812 0.90 0.846 0.8069 0.8252 0.7932 0.7209 6.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.87 1.24 2.42 1.88 2.15 2.75 2.80 -
P/RPS 0.54 0.70 1.13 0.98 1.08 1.38 1.36 -14.25%
P/EPS 10.02 7.24 10.77 14.18 9.57 14.30 14.34 -5.79%
EY 9.98 13.81 9.29 7.05 10.45 6.99 6.98 6.13%
DY 4.28 4.84 4.13 5.32 0.00 0.00 0.00 -
P/NAPS 0.82 0.66 0.90 0.73 0.81 1.08 1.19 -6.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 10/11/09 11/11/08 05/11/07 20/11/06 24/11/05 25/11/04 19/11/03 -
Price 1.89 1.19 1.38 1.96 1.84 2.60 2.54 -
P/RPS 0.55 0.68 0.64 1.02 0.92 1.30 1.24 -12.66%
P/EPS 10.13 6.95 6.14 14.78 8.19 13.52 13.01 -4.08%
EY 9.87 14.39 16.29 6.77 12.21 7.40 7.69 4.24%
DY 4.23 5.04 7.25 5.10 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.51 0.76 0.70 1.02 1.08 -4.28%

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