[TIENWAH] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.1%
YoY- -17.4%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 408,081 388,575 354,666 328,610 186,059 129,663 115,814 23.33%
PBT 47,222 44,580 21,113 28,369 25,077 16,659 14,076 22.32%
Tax -6,847 -6,206 -2,212 -7,113 -5,525 -1,363 -4,012 9.30%
NP 40,375 38,374 18,901 21,256 19,552 15,296 10,064 26.02%
-
NP to SH 27,168 26,421 13,821 15,450 18,705 14,056 8,437 21.49%
-
Tax Rate 14.50% 13.92% 10.48% 25.07% 22.03% 8.18% 28.50% -
Total Cost 367,706 350,201 335,765 307,354 166,507 114,367 105,750 23.06%
-
Net Worth 217,113 211,335 140,722 155,740 141,286 126,222 118,709 10.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,442 16,405 10,626 13,816 10,613 10,975 6,822 15.77%
Div Payout % 60.52% 62.09% 76.88% 89.43% 56.74% 78.09% 80.86% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 217,113 211,335 140,722 155,740 141,286 126,222 118,709 10.57%
NOSH 96,495 96,500 71,797 68,911 68,920 68,599 45,482 13.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.89% 9.88% 5.33% 6.47% 10.51% 11.80% 8.69% -
ROE 12.51% 12.50% 9.82% 9.92% 13.24% 11.14% 7.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 422.90 402.67 493.98 476.86 269.96 189.02 254.63 8.81%
EPS 28.15 27.38 19.25 22.42 27.14 20.49 18.55 7.19%
DPS 17.04 17.00 14.80 20.05 15.40 16.00 15.00 2.14%
NAPS 2.25 2.19 1.96 2.26 2.05 1.84 2.61 -2.44%
Adjusted Per Share Value based on latest NOSH - 68,960
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 281.94 268.46 245.03 227.03 128.54 89.58 80.01 23.33%
EPS 18.77 18.25 9.55 10.67 12.92 9.71 5.83 21.49%
DPS 11.36 11.33 7.34 9.55 7.33 7.58 4.71 15.78%
NAPS 1.50 1.4601 0.9722 1.076 0.9761 0.8721 0.8201 10.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.00 1.79 1.68 1.80 1.20 1.42 1.87 -
P/RPS 0.47 0.44 0.34 0.38 0.44 0.75 0.73 -7.06%
P/EPS 7.10 6.54 8.73 8.03 4.42 6.93 10.08 -5.66%
EY 14.08 15.30 11.46 12.46 22.62 14.43 9.92 6.00%
DY 8.52 9.50 8.81 11.14 12.83 11.27 8.02 1.01%
P/NAPS 0.89 0.82 0.86 0.80 0.59 0.77 0.72 3.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 21/02/12 23/02/11 25/02/10 24/02/09 25/02/08 26/02/07 -
Price 2.04 2.05 1.68 1.91 1.29 1.30 1.90 -
P/RPS 0.48 0.51 0.34 0.40 0.48 0.69 0.75 -7.16%
P/EPS 7.25 7.49 8.73 8.52 4.75 6.34 10.24 -5.58%
EY 13.80 13.36 11.46 11.74 21.04 15.76 9.76 5.93%
DY 8.35 8.29 8.81 10.50 11.94 12.31 7.89 0.94%
P/NAPS 0.91 0.94 0.86 0.85 0.63 0.71 0.73 3.73%

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