[TIENWAH] YoY Quarter Result on 30-Jun-2008 [#2]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

06-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 29.08%

YoY- 54.21%

Quarter Report

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	98,227	86,238	75,606	43,605	30,911	27,341	27,683	23.48%
YoY %	13.90%	14.06%	73.39%	41.07%	13.06%	-1.24%	-	-
Horiz. %	354.83%	311.52%	273.11%	157.52%	111.66%	98.76%	100.00%	-
PBT	14,451	4,662	7,526	5,980	3,249	2,851	3,884	24.46%
YoY %	209.97%	-38.05%	25.85%	84.06%	13.96%	-26.60%	-	-
Horiz. %	372.06%	120.03%	193.77%	153.96%	83.65%	73.40%	100.00%	-
Tax	-2,600	-621	-1,827	-1,098	-362	-1,302	-118	67.39%
YoY %	-318.68%	66.01%	-66.39%	-203.31%	72.20%	-1,003.39%	-	-
Horiz. %	2,203.39%	526.27%	1,548.31%	930.51%	306.78%	1,103.39%	100.00%	-
NP	11,851	4,041	5,699	4,882	2,887	1,549	3,766	21.04%
YoY %	193.27%	-29.09%	16.73%	69.10%	86.38%	-58.87%	-	-
Horiz. %	314.68%	107.30%	151.33%	129.63%	76.66%	41.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,532	3,482	3,840	4,452	2,887	1,146	3,210	17.68%
YoY %	145.03%	-9.32%	-13.75%	54.21%	151.92%	-64.30%	-	-
Horiz. %	265.79%	108.47%	119.63%	138.69%	89.94%	35.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.99%	13.32%	24.28%	18.36%	11.14%	45.67%	3.04%	-
YoY %	35.06%	-45.14%	32.24%	64.81%	-75.61%	1,402.30%	-	-
Horiz. %	591.78%	438.16%	798.68%	603.95%	366.45%	1,502.30%	100.00%	-
Total Cost	86,376	82,197	69,907	38,723	28,024	25,792	23,917	23.85%
YoY %	5.08%	17.58%	80.53%	38.18%	8.65%	7.84%	-	-
Horiz. %	361.15%	343.68%	292.29%	161.91%	117.17%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,501	156,517	149,601	129,562	127,311	118,238	114,836	-2.85%
YoY %	-38.34%	4.62%	15.47%	1.77%	7.67%	2.96%	-	-
Horiz. %	84.03%	136.30%	130.27%	112.82%	110.86%	102.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	5,515	4,134	4,732	4,547	-	-
YoY %	-	-	33.41%	-12.64%	4.07%	0.00%	-	-
Horiz. %	-	-	121.29%	90.92%	104.07%	100.00%	-	-
Div Payout %	-	-	143.63%	92.88%	163.93%	396.83%	-	-
YoY %	-	-	54.64%	-43.34%	-58.69%	0.00%	-	-
Horiz. %	-	-	36.19%	23.41%	41.31%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	96,501	156,517	149,601	129,562	127,311	118,238	114,836	-2.85%
YoY %	-38.34%	4.62%	15.47%	1.77%	7.67%	2.96%	-	-
Horiz. %	84.03%	136.30%	130.27%	112.82%	110.86%	102.96%	100.00%	-
NOSH	96,501	68,950	68,940	68,916	47,327	45,476	45,211	13.46%
YoY %	39.96%	0.01%	0.03%	45.62%	4.07%	0.59%	-	-
Horiz. %	213.45%	152.51%	152.49%	152.43%	104.68%	100.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	12.06%	4.69%	7.54%	11.20%	9.34%	5.67%	13.60%	-
YoY %	157.14%	-37.80%	-32.68%	19.91%	64.73%	-58.31%	-	-
Horiz. %	88.68%	34.49%	55.44%	82.35%	68.68%	41.69%	100.00%	-
ROE	8.84%	2.22%	2.57%	3.44%	2.27%	0.97%	2.80%	-
YoY %	298.20%	-13.62%	-25.29%	51.54%	134.02%	-65.36%	-	-
Horiz. %	315.71%	79.29%	91.79%	122.86%	81.07%	34.64%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	101.79	125.07	109.67	63.27	65.31	60.12	61.23	8.83%
YoY %	-18.61%	14.04%	73.34%	-3.12%	8.63%	-1.81%	-	-
Horiz. %	166.24%	204.26%	179.11%	103.33%	106.66%	98.19%	100.00%	-
EPS	8.84	5.05	5.57	6.46	6.10	2.52	7.10	3.71%
YoY %	75.05%	-9.34%	-13.78%	5.90%	142.06%	-64.51%	-	-
Horiz. %	124.51%	71.13%	78.45%	90.99%	85.92%	35.49%	100.00%	-
DPS	0.00	0.00	8.00	6.00	10.00	10.00	0.00	-
YoY %	0.00%	0.00%	33.33%	-40.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	80.00%	60.00%	100.00%	100.00%	-	-
NAPS	1.00	2.27	2.17	1.88	2.69	2.60	2.54	-14.38%
YoY %	-55.95%	4.61%	15.43%	-30.11%	3.46%	2.36%	-	-
Horiz. %	39.37%	89.37%	85.43%	74.02%	105.91%	102.36%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 68,916
RPS	67.86	59.58	52.23	30.13	21.36	18.89	19.13	23.48%
YoY %	13.90%	14.07%	73.35%	41.06%	13.08%	-1.25%	-	-
Horiz. %	354.73%	311.45%	273.03%	157.50%	111.66%	98.75%	100.00%	-
EPS	5.89	2.41	2.65	3.08	1.99	0.79	2.22	17.65%
YoY %	144.40%	-9.06%	-13.96%	54.77%	151.90%	-64.41%	-	-
Horiz. %	265.32%	108.56%	119.37%	138.74%	89.64%	35.59%	100.00%	-
DPS	0.00	0.00	3.81	2.86	3.27	3.14	0.00	-
YoY %	0.00%	0.00%	33.22%	-12.54%	4.14%	0.00%	-	-
Horiz. %	0.00%	0.00%	121.34%	91.08%	104.14%	100.00%	-	-
NAPS	0.6667	1.0814	1.0336	0.8951	0.8796	0.8169	0.7934	-2.85%
YoY %	-38.35%	4.62%	15.47%	1.76%	7.68%	2.96%	-	-
Horiz. %	84.03%	136.30%	130.27%	112.82%	110.86%	102.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.70	1.90	1.55	1.38	2.08	1.93	2.21	-
P/RPS	1.67	1.52	1.41	2.18	3.18	3.21	3.61	-12.05%
YoY %	9.87%	7.80%	-35.32%	-31.45%	-0.93%	-11.08%	-	-
Horiz. %	46.26%	42.11%	39.06%	60.39%	88.09%	88.92%	100.00%	-
P/EPS	19.23	37.62	27.83	21.36	34.10	76.59	31.13	-7.71%
YoY %	-48.88%	35.18%	30.29%	-37.36%	-55.48%	146.03%	-	-
Horiz. %	61.77%	120.85%	89.40%	68.62%	109.54%	246.03%	100.00%	-
EY	5.20	2.66	3.59	4.68	2.93	1.31	3.21	8.36%
YoY %	95.49%	-25.91%	-23.29%	59.73%	123.66%	-59.19%	-	-
Horiz. %	161.99%	82.87%	111.84%	145.79%	91.28%	40.81%	100.00%	-
DY	0.00	0.00	5.16	4.35	4.81	5.18	0.00	-
YoY %	0.00%	0.00%	18.62%	-9.56%	-7.14%	0.00%	-	-
Horiz. %	0.00%	0.00%	99.61%	83.98%	92.86%	100.00%	-	-
P/NAPS	1.70	0.84	0.71	0.73	0.77	0.74	0.87	11.80%
YoY %	102.38%	18.31%	-2.74%	-5.19%	4.05%	-14.94%	-	-
Horiz. %	195.40%	96.55%	81.61%	83.91%	88.51%	85.06%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	09/08/11	10/08/10	04/08/09	06/08/08	02/08/07	09/08/06	25/08/05	-
Price	1.59	2.00	1.82	1.43	2.10	1.86	2.08	-
P/RPS	1.56	1.60	1.66	2.26	3.22	3.09	3.40	-12.17%
YoY %	-2.50%	-3.61%	-26.55%	-29.81%	4.21%	-9.12%	-	-
Horiz. %	45.88%	47.06%	48.82%	66.47%	94.71%	90.88%	100.00%	-
P/EPS	17.98	39.60	32.68	22.14	34.43	73.81	29.30	-7.81%
YoY %	-54.60%	21.18%	47.61%	-35.70%	-53.35%	151.91%	-	-
Horiz. %	61.37%	135.15%	111.54%	75.56%	117.51%	251.91%	100.00%	-
EY	5.56	2.52	3.06	4.52	2.90	1.35	3.41	8.48%
YoY %	120.63%	-17.65%	-32.30%	55.86%	114.81%	-60.41%	-	-
Horiz. %	163.05%	73.90%	89.74%	132.55%	85.04%	39.59%	100.00%	-
DY	0.00	0.00	4.40	4.20	4.76	5.38	0.00	-
YoY %	0.00%	0.00%	4.76%	-11.76%	-11.52%	0.00%	-	-
Horiz. %	0.00%	0.00%	81.78%	78.07%	88.48%	100.00%	-	-
P/NAPS	1.59	0.88	0.84	0.76	0.78	0.72	0.82	11.66%
YoY %	80.68%	4.76%	10.53%	-2.56%	8.33%	-12.20%	-	-
Horiz. %	193.90%	107.32%	102.44%	92.68%	95.12%	87.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos