[TIENWAH] YoY 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- -28.41%
YoY- -62.51%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 93,503 97,976 89,717 90,526 64,587 31,800 28,240 22.06%
PBT 7,450 10,157 5,207 5,443 8,486 4,026 3,835 11.69%
Tax 221 300 825 -1,385 -1,752 225 -1,038 -
NP 7,671 10,457 6,032 4,058 6,734 4,251 2,797 18.29%
-
NP to SH 5,974 6,756 3,791 2,586 6,897 3,785 2,411 16.31%
-
Tax Rate -2.97% -2.95% -15.84% 25.45% 20.65% -5.59% 27.07% -
Total Cost 85,832 87,519 83,685 86,468 57,853 27,549 25,443 22.44%
-
Net Worth 217,113 211,227 140,726 155,849 141,267 126,166 118,730 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 8,221 16,396 10,626 8,309 6,477 4,114 2,274 23.86%
Div Payout % 137.62% 242.70% 280.30% 321.33% 93.92% 108.70% 94.34% -
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 217,113 211,227 140,726 155,849 141,267 126,166 118,730 10.57%
NOSH 96,495 96,451 71,799 68,960 68,911 68,568 45,490 13.33%
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 8.20% 10.67% 6.72% 4.48% 10.43% 13.37% 9.90% -
ROE 2.75% 3.20% 2.69% 1.66% 4.88% 3.00% 2.03% -
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 96.90 101.58 124.96 131.27 93.73 46.38 62.08 7.69%
EPS 6.19 7.00 5.28 3.75 10.01 5.52 5.30 2.61%
DPS 8.52 17.00 14.80 12.05 9.40 6.00 5.00 9.28%
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 64.60 67.69 61.98 62.54 44.62 21.97 19.51 22.06%
EPS 4.13 4.67 2.62 1.79 4.77 2.61 1.67 16.27%
DPS 5.68 11.33 7.34 5.74 4.48 2.84 1.57 23.87%
NAPS 1.50 1.4593 0.9723 1.0767 0.976 0.8717 0.8203 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 2.06 1.76 1.34 1.37 1.28 3.06 3.01 -6.11%
P/EPS 32.30 25.55 31.82 48.00 11.99 25.72 35.28 -1.45%
EY 3.10 3.91 3.14 2.08 8.34 3.89 2.83 1.52%
DY 4.26 9.50 8.81 6.69 7.83 4.23 2.67 8.09%
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 2.11 2.02 1.34 1.45 1.38 2.80 3.06 -6.00%
P/EPS 32.95 29.27 31.82 50.93 12.89 23.55 35.85 -1.39%
EY 3.03 3.42 3.14 1.96 7.76 4.25 2.79 1.38%
DY 4.18 8.29 8.81 6.31 7.29 4.62 2.63 8.02%
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