[TIENWAH] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 76.62%
YoY- 82.22%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 97,976 89,717 90,526 64,587 31,800 28,240 23,722 26.65%
PBT 10,157 5,207 5,443 8,486 4,026 3,835 2,315 27.93%
Tax 300 825 -1,385 -1,752 225 -1,038 -1,156 -
NP 10,457 6,032 4,058 6,734 4,251 2,797 1,159 44.26%
-
NP to SH 6,756 3,791 2,586 6,897 3,785 2,411 775 43.43%
-
Tax Rate -2.95% -15.84% 25.45% 20.65% -5.59% 27.07% 49.94% -
Total Cost 87,519 83,685 86,468 57,853 27,549 25,443 22,563 25.33%
-
Net Worth 211,227 140,726 155,849 141,267 126,166 118,730 120,102 9.86%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 16,396 10,626 8,309 6,477 4,114 2,274 5,438 20.18%
Div Payout % 242.70% 280.30% 321.33% 93.92% 108.70% 94.34% 701.75% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 211,227 140,726 155,849 141,267 126,166 118,730 120,102 9.86%
NOSH 96,451 71,799 68,960 68,911 68,568 45,490 45,321 13.40%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.67% 6.72% 4.48% 10.43% 13.37% 9.90% 4.89% -
ROE 3.20% 2.69% 1.66% 4.88% 3.00% 2.03% 0.65% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 101.58 124.96 131.27 93.73 46.38 62.08 52.34 11.67%
EPS 7.00 5.28 3.75 10.01 5.52 5.30 1.71 26.46%
DPS 17.00 14.80 12.05 9.40 6.00 5.00 12.00 5.97%
NAPS 2.19 1.96 2.26 2.05 1.84 2.61 2.65 -3.12%
Adjusted Per Share Value based on latest NOSH - 68,911
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 67.69 61.98 62.54 44.62 21.97 19.51 16.39 26.65%
EPS 4.67 2.62 1.79 4.77 2.61 1.67 0.54 43.24%
DPS 11.33 7.34 5.74 4.48 2.84 1.57 3.76 20.17%
NAPS 1.4593 0.9723 1.0767 0.976 0.8717 0.8203 0.8298 9.86%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.79 1.68 1.80 1.20 1.42 1.87 1.82 -
P/RPS 1.76 1.34 1.37 1.28 3.06 3.01 3.48 -10.73%
P/EPS 25.55 31.82 48.00 11.99 25.72 35.28 106.43 -21.15%
EY 3.91 3.14 2.08 8.34 3.89 2.83 0.94 26.80%
DY 9.50 8.81 6.69 7.83 4.23 2.67 6.59 6.28%
P/NAPS 0.82 0.86 0.80 0.59 0.77 0.72 0.69 2.91%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 23/02/11 25/02/10 24/02/09 25/02/08 26/02/07 28/02/06 -
Price 2.05 1.68 1.91 1.29 1.30 1.90 2.21 -
P/RPS 2.02 1.34 1.45 1.38 2.80 3.06 4.22 -11.55%
P/EPS 29.27 31.82 50.93 12.89 23.55 35.85 129.24 -21.91%
EY 3.42 3.14 1.96 7.76 4.25 2.79 0.77 28.19%
DY 8.29 8.81 6.31 7.29 4.62 2.63 5.43 7.30%
P/NAPS 0.94 0.86 0.85 0.63 0.71 0.73 0.83 2.09%

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