[TIENWAH] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 43.15%
YoY- 8.53%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 246,486 270,309 266,838 291,849 314,578 290,599 264,949 -1.19%
PBT 16,883 24,737 21,489 38,211 39,772 34,423 15,906 0.99%
Tax -2,476 -2,705 -3,867 -5,987 -7,068 -6,506 -3,037 -3.34%
NP 14,407 22,032 17,622 32,224 32,704 27,917 12,869 1.89%
-
NP to SH 15,884 22,197 12,749 23,001 21,194 19,665 10,030 7.95%
-
Tax Rate 14.67% 10.94% 18.00% 15.67% 17.77% 18.90% 19.09% -
Total Cost 232,079 248,277 249,216 259,625 281,874 262,682 252,080 -1.36%
-
Net Worth 307,881 279,835 234,482 235,447 224,872 198,822 165,443 10.89%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,377 3,859 2,894 7,468 8,222 - - -
Div Payout % 33.86% 17.39% 22.71% 32.47% 38.80% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 307,881 279,835 234,482 235,447 224,872 198,822 165,443 10.89%
NOSH 144,742 96,495 96,495 96,495 96,511 96,515 68,934 13.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.84% 8.15% 6.60% 11.04% 10.40% 9.61% 4.86% -
ROE 5.16% 7.93% 5.44% 9.77% 9.42% 9.89% 6.06% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 183.33 280.13 276.53 302.45 325.95 301.09 384.35 -11.59%
EPS 11.81 23.00 13.21 23.84 21.96 20.38 14.55 -3.41%
DPS 4.00 4.00 3.00 7.74 8.52 0.00 0.00 -
NAPS 2.29 2.90 2.43 2.44 2.33 2.06 2.40 -0.77%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 170.29 186.75 184.35 201.63 217.34 200.77 183.05 -1.19%
EPS 10.97 15.34 8.81 15.89 14.64 13.59 6.93 7.94%
DPS 3.72 2.67 2.00 5.16 5.68 0.00 0.00 -
NAPS 2.1271 1.9333 1.62 1.6267 1.5536 1.3736 1.143 10.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.76 1.72 2.16 2.41 2.12 1.64 1.88 -
P/RPS 0.96 0.61 0.78 0.80 0.65 0.54 0.49 11.84%
P/EPS 14.90 7.48 16.35 10.11 9.65 8.05 12.92 2.40%
EY 6.71 13.37 6.12 9.89 10.36 12.42 7.74 -2.34%
DY 2.27 2.33 1.39 3.21 4.02 0.00 0.00 -
P/NAPS 0.77 0.59 0.89 0.99 0.91 0.80 0.78 -0.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 11/11/15 13/11/14 07/11/13 07/11/12 10/11/11 10/11/10 -
Price 2.00 1.82 2.10 2.60 2.10 1.63 1.69 -
P/RPS 1.09 0.65 0.76 0.86 0.64 0.54 0.44 16.30%
P/EPS 16.93 7.91 15.89 10.91 9.56 8.00 11.62 6.46%
EY 5.91 12.64 6.29 9.17 10.46 12.50 8.61 -6.07%
DY 2.00 2.20 1.43 2.98 4.06 0.00 0.00 -
P/NAPS 0.87 0.63 0.86 1.07 0.90 0.79 0.70 3.68%

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