[TIENWAH] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 39.04%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 314,578 290,599 264,949 238,084 121,472 97,863 87,574 23.72%
PBT 39,772 34,423 15,906 22,926 16,636 12,633 10,241 25.34%
Tax -7,068 -6,506 -3,037 -5,728 -3,818 -1,588 -2,974 15.50%
NP 32,704 27,917 12,869 17,198 12,818 11,045 7,267 28.46%
-
NP to SH 21,194 19,665 10,030 12,864 11,807 10,271 6,026 23.29%
-
Tax Rate 17.77% 18.90% 19.09% 24.98% 22.95% 12.57% 29.04% -
Total Cost 281,874 262,682 252,080 220,886 108,654 86,818 80,307 23.25%
-
Net Worth 224,872 198,822 165,443 156,491 130,269 122,447 116,793 11.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,222 - - 5,515 4,135 4,568 4,544 10.37%
Div Payout % 38.80% - - 42.87% 35.03% 44.48% 75.41% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 224,872 198,822 165,443 156,491 130,269 122,447 116,793 11.52%
NOSH 96,511 96,515 68,934 68,938 68,925 45,689 45,444 13.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.40% 9.61% 4.86% 7.22% 10.55% 11.29% 8.30% -
ROE 9.42% 9.89% 6.06% 8.22% 9.06% 8.39% 5.16% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 325.95 301.09 384.35 345.36 176.24 214.19 192.70 9.14%
EPS 21.96 20.38 14.55 18.66 17.13 22.48 13.26 8.76%
DPS 8.52 0.00 0.00 8.00 6.00 10.00 10.00 -2.63%
NAPS 2.33 2.06 2.40 2.27 1.89 2.68 2.57 -1.61%
Adjusted Per Share Value based on latest NOSH - 68,931
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 217.34 200.77 183.05 164.49 83.92 67.61 60.50 23.73%
EPS 14.64 13.59 6.93 8.89 8.16 7.10 4.16 23.30%
DPS 5.68 0.00 0.00 3.81 2.86 3.16 3.14 10.37%
NAPS 1.5536 1.3736 1.143 1.0812 0.90 0.846 0.8069 11.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.12 1.64 1.88 1.87 1.24 2.42 1.88 -
P/RPS 0.65 0.54 0.49 0.54 0.70 1.13 0.98 -6.60%
P/EPS 9.65 8.05 12.92 10.02 7.24 10.77 14.18 -6.20%
EY 10.36 12.42 7.74 9.98 13.81 9.29 7.05 6.61%
DY 4.02 0.00 0.00 4.28 4.84 4.13 5.32 -4.55%
P/NAPS 0.91 0.80 0.78 0.82 0.66 0.90 0.73 3.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 10/11/11 10/11/10 10/11/09 11/11/08 05/11/07 20/11/06 -
Price 2.10 1.63 1.69 1.89 1.19 1.38 1.96 -
P/RPS 0.64 0.54 0.44 0.55 0.68 0.64 1.02 -7.46%
P/EPS 9.56 8.00 11.62 10.13 6.95 6.14 14.78 -6.99%
EY 10.46 12.50 8.61 9.87 14.39 16.29 6.77 7.51%
DY 4.06 0.00 0.00 4.23 5.04 7.25 5.10 -3.72%
P/NAPS 0.90 0.79 0.70 0.83 0.63 0.51 0.76 2.85%

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