[TIENWAH] YoY Quarter Result on 30-Jun-2014 [#2]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

06-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 8.78%

YoY- -43.9%

Quarter Report

Tien Wah Press Holdings Berhad - 2nd Quarter 2014.pdf

Latest QR

Upcoming QR

TIENWAH's Result

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	108,466	81,173	86,518	93,925	101,425	105,801	98,227	1.66%
YoY %	33.62%	-6.18%	-7.89%	-7.39%	-4.14%	7.71%	-	-
Horiz. %	110.42%	82.64%	88.08%	95.62%	103.26%	107.71%	100.00%	-
PBT	-28,484	7,525	5,781	8,730	12,935	16,360	14,451	-
YoY %	-478.52%	30.17%	-33.78%	-32.51%	-20.94%	13.21%	-	-
Horiz. %	-197.11%	52.07%	40.00%	60.41%	89.51%	113.21%	100.00%	-
Tax	-509	-883	-540	-2,089	-1,781	-3,017	-2,600	-23.78%
YoY %	42.36%	-63.52%	74.15%	-17.29%	40.97%	-16.04%	-	-
Horiz. %	19.58%	33.96%	20.77%	80.35%	68.50%	116.04%	100.00%	-
NP	-28,993	6,642	5,241	6,641	11,154	13,343	11,851	-
YoY %	-536.51%	26.73%	-21.08%	-40.46%	-16.41%	12.59%	-	-
Horiz. %	-244.65%	56.05%	44.22%	56.04%	94.12%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-14,453	6,119	5,498	4,731	8,433	9,101	8,532	-
YoY %	-336.20%	11.30%	16.21%	-43.90%	-7.34%	6.67%	-	-
Horiz. %	-169.40%	71.72%	64.44%	55.45%	98.84%	106.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	11.73%	9.34%	23.93%	13.77%	18.44%	17.99%	-
YoY %	-	25.59%	-60.97%	73.78%	-25.33%	2.50%	-	-
Horiz. %	-	65.20%	51.92%	133.02%	76.54%	102.50%	100.00%	-
Total Cost	137,459	74,531	81,277	87,284	90,271	92,458	86,376	8.04%
YoY %	84.43%	-8.30%	-6.88%	-3.31%	-2.37%	7.04%	-	-
Horiz. %	159.14%	86.29%	94.10%	101.05%	104.51%	107.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,066	275,010	247,027	238,481	230,623	231,626	96,501	24.28%
YoY %	29.47%	11.33%	3.58%	3.41%	-0.43%	140.02%	-	-
Horiz. %	368.98%	284.98%	255.98%	247.13%	238.99%	240.02%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	2,894	3,859	3,859	2,896	7,468	8,222	-	-
YoY %	-25.01%	0.00%	33.25%	-61.22%	-9.17%	0.00%	-	-
Horiz. %	35.20%	46.94%	46.94%	35.22%	90.83%	100.00%	-	-
Div Payout %	0.00%	63.08%	70.20%	61.22%	88.57%	90.35%	-	-
YoY %	0.00%	-10.14%	14.67%	-30.88%	-1.97%	0.00%	-	-
Horiz. %	0.00%	69.82%	77.70%	67.76%	98.03%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	356,066	275,010	247,027	238,481	230,623	231,626	96,501	24.28%
YoY %	29.47%	11.33%	3.58%	3.41%	-0.43%	140.02%	-	-
Horiz. %	368.98%	284.98%	255.98%	247.13%	238.99%	240.02%	100.00%	-
NOSH	144,742	144,742	96,495	96,551	96,495	96,511	96,501	6.98%
YoY %	0.00%	50.00%	-0.06%	0.06%	-0.02%	0.01%	-	-
Horiz. %	149.99%	149.99%	99.99%	100.05%	99.99%	100.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-26.73%	8.18%	6.06%	7.07%	11.00%	12.61%	12.06%	-
YoY %	-426.77%	34.98%	-14.29%	-35.73%	-12.77%	4.56%	-	-
Horiz. %	-221.64%	67.83%	50.25%	58.62%	91.21%	104.56%	100.00%	-
ROE	-4.06%	2.23%	2.23%	1.98%	3.66%	3.93%	8.84%	-
YoY %	-282.06%	0.00%	12.63%	-45.90%	-6.87%	-55.54%	-	-
Horiz. %	-45.93%	25.23%	25.23%	22.40%	41.40%	44.46%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	74.94	84.12	89.66	97.28	105.11	109.63	101.79	-4.97%
YoY %	-10.91%	-6.18%	-7.83%	-7.45%	-4.12%	7.70%	-	-
Horiz. %	73.62%	82.64%	88.08%	95.57%	103.26%	107.70%	100.00%	-
EPS	-9.99	6.34	5.70	4.90	8.74	9.43	8.84	-
YoY %	-257.57%	11.23%	16.33%	-43.94%	-7.32%	6.67%	-	-
Horiz. %	-113.01%	71.72%	64.48%	55.43%	98.87%	106.67%	100.00%	-
DPS	2.00	4.00	4.00	3.00	7.74	8.52	0.00	-
YoY %	-50.00%	0.00%	33.33%	-61.24%	-9.15%	0.00%	-	-
Horiz. %	23.47%	46.95%	46.95%	35.21%	90.85%	100.00%	-	-
NAPS	2.46	2.85	2.56	2.47	2.39	2.40	1.00	16.17%
YoY %	-13.68%	11.33%	3.64%	3.35%	-0.42%	140.00%	-	-
Horiz. %	246.00%	285.00%	256.00%	247.00%	239.00%	240.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 96,551
RPS	74.94	56.08	59.77	64.89	70.07	73.10	67.86	1.66%
YoY %	33.63%	-6.17%	-7.89%	-7.39%	-4.15%	7.72%	-	-
Horiz. %	110.43%	82.64%	88.08%	95.62%	103.26%	107.72%	100.00%	-
EPS	-9.99	4.23	3.80	3.27	5.83	6.29	5.89	-
YoY %	-336.17%	11.32%	16.21%	-43.91%	-7.31%	6.79%	-	-
Horiz. %	-169.61%	71.82%	64.52%	55.52%	98.98%	106.79%	100.00%	-
DPS	2.00	2.67	2.67	2.00	5.16	5.68	0.00	-
YoY %	-25.09%	0.00%	33.50%	-61.24%	-9.15%	0.00%	-	-
Horiz. %	35.21%	47.01%	47.01%	35.21%	90.85%	100.00%	-	-
NAPS	2.46	1.90	1.7067	1.6476	1.5933	1.6003	0.6667	24.28%
YoY %	29.47%	11.33%	3.59%	3.41%	-0.44%	140.03%	-	-
Horiz. %	368.98%	284.99%	255.99%	247.13%	238.98%	240.03%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.89	1.70	1.74	2.34	2.38	1.91	1.70	-
P/RPS	2.52	2.02	1.94	2.41	2.26	1.74	1.67	7.09%
YoY %	24.75%	4.12%	-19.50%	6.64%	29.89%	4.19%	-	-
Horiz. %	150.90%	120.96%	116.17%	144.31%	135.33%	104.19%	100.00%	-
P/EPS	-18.93	26.81	30.54	47.76	27.23	20.25	19.23	-
YoY %	-170.61%	-12.21%	-36.06%	75.39%	34.47%	5.30%	-	-
Horiz. %	-98.44%	139.42%	158.81%	248.36%	141.60%	105.30%	100.00%	-
EY	-5.28	3.73	3.27	2.09	3.67	4.94	5.20	-
YoY %	-241.55%	14.07%	56.46%	-43.05%	-25.71%	-5.00%	-	-
Horiz. %	-101.54%	71.73%	62.88%	40.19%	70.58%	95.00%	100.00%	-
DY	1.06	2.35	2.30	1.28	3.25	4.46	0.00	-
YoY %	-54.89%	2.17%	79.69%	-60.62%	-27.13%	0.00%	-	-
Horiz. %	23.77%	52.69%	51.57%	28.70%	72.87%	100.00%	-	-
P/NAPS	0.77	0.60	0.68	0.95	1.00	0.80	1.70	-12.35%
YoY %	28.33%	-11.76%	-28.42%	-5.00%	25.00%	-52.94%	-	-
Horiz. %	45.29%	35.29%	40.00%	55.88%	58.82%	47.06%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	08/08/17	04/08/16	10/08/15	06/08/14	01/08/13	13/08/12	09/08/11	-
Price	1.73	1.60	1.68	2.34	2.36	1.93	1.59	-
P/RPS	2.31	1.90	1.87	2.41	2.25	1.76	1.56	6.75%
YoY %	21.58%	1.60%	-22.41%	7.11%	27.84%	12.82%	-	-
Horiz. %	148.08%	121.79%	119.87%	154.49%	144.23%	112.82%	100.00%	-
P/EPS	-17.33	25.23	29.49	47.76	27.00	20.47	17.98	-
YoY %	-168.69%	-14.45%	-38.25%	76.89%	31.90%	13.85%	-	-
Horiz. %	-96.38%	140.32%	164.02%	265.63%	150.17%	113.85%	100.00%	-
EY	-5.77	3.96	3.39	2.09	3.70	4.89	5.56	-
YoY %	-245.71%	16.81%	62.20%	-43.51%	-24.34%	-12.05%	-	-
Horiz. %	-103.78%	71.22%	60.97%	37.59%	66.55%	87.95%	100.00%	-
DY	1.16	2.50	2.38	1.28	3.28	4.41	0.00	-
YoY %	-53.60%	5.04%	85.94%	-60.98%	-25.62%	0.00%	-	-
Horiz. %	26.30%	56.69%	53.97%	29.02%	74.38%	100.00%	-	-
P/NAPS	0.70	0.56	0.66	0.95	0.99	0.80	1.59	-12.76%
YoY %	25.00%	-15.15%	-30.53%	-4.04%	23.75%	-49.69%	-	-
Horiz. %	44.03%	35.22%	41.51%	59.75%	62.26%	50.31%	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