[TIENWAH] YoY 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- -21.18%
YoY- 211.1%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 90,526 64,587 31,800 28,240 23,722 24,188 26,889 22.40%
PBT 5,443 8,486 4,026 3,835 2,315 1,393 4,844 1.96%
Tax -1,385 -1,752 225 -1,038 -1,156 -665 -1,550 -1.85%
NP 4,058 6,734 4,251 2,797 1,159 728 3,294 3.53%
-
NP to SH 2,586 6,897 3,785 2,411 775 728 3,294 -3.94%
-
Tax Rate 25.45% 20.65% -5.59% 27.07% 49.94% 47.74% 32.00% -
Total Cost 86,468 57,853 27,549 25,443 22,563 23,460 23,595 24.14%
-
Net Worth 155,849 141,267 126,166 118,730 120,102 115,491 107,876 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 8,309 6,477 4,114 2,274 5,438 6,740 3,107 17.79%
Div Payout % 321.33% 93.92% 108.70% 94.34% 701.75% 925.93% 94.34% -
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 155,849 141,267 126,166 118,730 120,102 115,491 107,876 6.31%
NOSH 68,960 68,911 68,568 45,490 45,321 44,938 44,393 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 4.48% 10.43% 13.37% 9.90% 4.89% 3.01% 12.25% -
ROE 1.66% 4.88% 3.00% 2.03% 0.65% 0.63% 3.05% -
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 131.27 93.73 46.38 62.08 52.34 53.82 60.57 13.74%
EPS 3.75 10.01 5.52 5.30 1.71 1.62 7.42 -10.74%
DPS 12.05 9.40 6.00 5.00 12.00 15.00 7.00 9.46%
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 62.54 44.62 21.97 19.51 16.39 16.71 18.58 22.39%
EPS 1.79 4.77 2.61 1.67 0.54 0.50 2.28 -3.94%
DPS 5.74 4.48 2.84 1.57 3.76 4.66 2.15 17.76%
NAPS 1.0767 0.976 0.8717 0.8203 0.8298 0.7979 0.7453 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 1.37 1.28 3.06 3.01 3.48 4.63 4.00 -16.34%
P/EPS 48.00 11.99 25.72 35.28 106.43 153.70 32.61 6.64%
EY 2.08 8.34 3.89 2.83 0.94 0.65 3.07 -6.27%
DY 6.69 7.83 4.23 2.67 6.59 6.02 2.89 15.00%
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 1.45 1.38 2.80 3.06 4.22 4.18 4.92 -18.40%
P/EPS 50.93 12.89 23.55 35.85 129.24 138.89 40.16 4.03%
EY 1.96 7.76 4.25 2.79 0.77 0.72 2.49 -3.90%
DY 6.31 7.29 4.62 2.63 5.43 6.67 2.35 17.87%
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