[TIENWAH] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 40.01%
YoY- -22.85%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 328,610 186,059 129,663 115,814 113,769 114,148 117,587 18.66%
PBT 28,369 25,077 16,659 14,076 16,253 14,212 20,337 5.69%
Tax -7,113 -5,525 -1,363 -4,012 -3,166 -4,826 -8,408 -2.74%
NP 21,256 19,552 15,296 10,064 13,087 9,386 11,929 10.09%
-
NP to SH 15,450 18,705 14,056 8,437 10,936 9,386 11,929 4.40%
-
Tax Rate 25.07% 22.03% 8.18% 28.50% 19.48% 33.96% 41.34% -
Total Cost 307,354 166,507 114,367 105,750 100,682 104,762 105,658 19.45%
-
Net Worth 155,740 141,286 126,222 118,709 119,951 115,804 107,840 6.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,816 10,613 10,975 6,822 5,431 6,759 3,106 28.21%
Div Payout % 89.43% 56.74% 78.09% 80.86% 49.67% 72.01% 26.04% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 155,740 141,286 126,222 118,709 119,951 115,804 107,840 6.31%
NOSH 68,911 68,920 68,599 45,482 45,264 45,060 44,378 7.60%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.47% 10.51% 11.80% 8.69% 11.50% 8.22% 10.14% -
ROE 9.92% 13.24% 11.14% 7.11% 9.12% 8.11% 11.06% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 476.86 269.96 189.02 254.63 251.34 253.32 264.96 10.27%
EPS 22.42 27.14 20.49 18.55 24.16 20.83 26.88 -2.97%
DPS 20.05 15.40 16.00 15.00 12.00 15.00 7.00 19.15%
NAPS 2.26 2.05 1.84 2.61 2.65 2.57 2.43 -1.20%
Adjusted Per Share Value based on latest NOSH - 45,490
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 227.03 128.54 89.58 80.01 78.60 78.86 81.24 18.66%
EPS 10.67 12.92 9.71 5.83 7.56 6.48 8.24 4.39%
DPS 9.55 7.33 7.58 4.71 3.75 4.67 2.15 28.18%
NAPS 1.076 0.9761 0.8721 0.8201 0.8287 0.8001 0.745 6.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.80 1.20 1.42 1.87 1.82 2.49 2.42 -
P/RPS 0.38 0.44 0.75 0.73 0.72 0.98 0.91 -13.53%
P/EPS 8.03 4.42 6.93 10.08 7.53 11.95 9.00 -1.88%
EY 12.46 22.62 14.43 9.92 13.27 8.37 11.11 1.92%
DY 11.14 12.83 11.27 8.02 6.59 6.02 2.89 25.19%
P/NAPS 0.80 0.59 0.77 0.72 0.69 0.97 1.00 -3.64%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 25/02/08 26/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.91 1.29 1.30 1.90 2.21 2.25 2.98 -
P/RPS 0.40 0.48 0.69 0.75 0.88 0.89 1.12 -15.75%
P/EPS 8.52 4.75 6.34 10.24 9.15 10.80 11.09 -4.29%
EY 11.74 21.04 15.76 9.76 10.93 9.26 9.02 4.48%
DY 10.50 11.94 12.31 7.89 5.43 6.67 2.35 28.30%
P/NAPS 0.85 0.63 0.71 0.73 0.83 0.88 1.23 -5.96%

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