[TIENWAH] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 52.18%
YoY- 54.73%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 113,769 114,148 117,587 133,654 141,355 137,682 128,558 0.13%
PBT 16,253 14,212 20,337 16,595 12,464 10,185 5,513 -1.14%
Tax -3,166 -4,826 -8,408 -8,108 -6,979 -5,917 -2,939 -0.07%
NP 13,087 9,386 11,929 8,487 5,485 4,268 2,574 -1.71%
-
NP to SH 10,936 9,386 11,929 8,487 5,485 4,268 2,574 -1.52%
-
Tax Rate 19.48% 33.96% 41.34% 48.86% 55.99% 58.10% 53.31% -
Total Cost 100,682 104,762 105,658 125,167 135,870 133,414 125,984 0.23%
-
Net Worth 119,951 115,804 107,840 97,593 89,240 79,915 74,751 -0.50%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,431 6,759 3,106 2,178 - - - -100.00%
Div Payout % 49.67% 72.01% 26.04% 25.67% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 119,951 115,804 107,840 97,593 89,240 79,915 74,751 -0.50%
NOSH 45,264 45,060 44,378 43,568 43,531 36,161 35,260 -0.26%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.50% 8.22% 10.14% 6.35% 3.88% 3.10% 2.00% -
ROE 9.12% 8.11% 11.06% 8.70% 6.15% 5.34% 3.44% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 251.34 253.32 264.96 306.77 324.72 380.75 364.60 0.39%
EPS 24.16 20.83 26.88 19.44 12.60 9.80 7.30 -1.26%
DPS 12.00 15.00 7.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 2.65 2.57 2.43 2.24 2.05 2.21 2.12 -0.23%
Adjusted Per Share Value based on latest NOSH - 43,565
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 78.60 78.86 81.24 92.34 97.66 95.12 88.82 0.13%
EPS 7.56 6.48 8.24 5.86 3.79 2.95 1.78 -1.52%
DPS 3.75 4.67 2.15 1.51 0.00 0.00 0.00 -100.00%
NAPS 0.8287 0.8001 0.745 0.6743 0.6165 0.5521 0.5164 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.82 2.49 2.42 1.20 1.10 1.60 0.00 -
P/RPS 0.72 0.98 0.91 0.39 0.34 0.42 0.00 -100.00%
P/EPS 7.53 11.95 9.00 6.16 8.73 13.56 0.00 -100.00%
EY 13.27 8.37 11.11 16.23 11.45 7.38 0.00 -100.00%
DY 6.59 6.02 2.89 4.17 0.00 0.00 0.00 -100.00%
P/NAPS 0.69 0.97 1.00 0.54 0.54 0.72 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 27/02/01 25/02/00 -
Price 2.21 2.25 2.98 1.42 1.40 1.35 2.83 -
P/RPS 0.88 0.89 1.12 0.46 0.43 0.35 0.78 -0.12%
P/EPS 9.15 10.80 11.09 7.29 11.11 11.44 38.77 1.54%
EY 10.93 9.26 9.02 13.72 9.00 8.74 2.58 -1.52%
DY 5.43 6.67 2.35 3.52 0.00 0.00 0.00 -100.00%
P/NAPS 0.83 0.88 1.23 0.63 0.68 0.61 1.33 0.50%

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