[TIENWAH] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.0%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 97,065 86,848 88,522 93,503 97,976 89,717 90,526 1.16%
PBT 12,885 1,490 2,975 7,450 10,157 5,207 5,443 15.43%
Tax 914 -3,292 -1,376 221 300 825 -1,385 -
NP 13,799 -1,802 1,599 7,671 10,457 6,032 4,058 22.61%
-
NP to SH 11,778 782 1,525 5,974 6,756 3,791 2,586 28.73%
-
Tax Rate -7.09% 220.94% 46.25% -2.97% -2.95% -15.84% 25.45% -
Total Cost 83,266 88,650 86,923 85,832 87,519 83,685 86,468 -0.62%
-
Net Worth 284,660 236,412 228,693 217,113 211,227 140,726 155,849 10.55%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 13,509 3,859 6,166 8,221 16,396 10,626 8,309 8.43%
Div Payout % 114.70% 493.58% 404.33% 137.62% 242.70% 280.30% 321.33% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 284,660 236,412 228,693 217,113 211,227 140,726 155,849 10.55%
NOSH 96,495 96,495 96,495 96,495 96,451 71,799 68,960 5.75%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.22% -2.07% 1.81% 8.20% 10.67% 6.72% 4.48% -
ROE 4.14% 0.33% 0.67% 2.75% 3.20% 2.69% 1.66% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 100.59 90.00 91.74 96.90 101.58 124.96 131.27 -4.33%
EPS 12.21 0.81 1.58 6.19 7.00 5.28 3.75 21.73%
DPS 14.00 4.00 6.39 8.52 17.00 14.80 12.05 2.53%
NAPS 2.95 2.45 2.37 2.25 2.19 1.96 2.26 4.53%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 67.06 60.00 61.16 64.60 67.69 61.98 62.54 1.16%
EPS 8.14 0.54 1.05 4.13 4.67 2.62 1.79 28.69%
DPS 9.33 2.67 4.26 5.68 11.33 7.34 5.74 8.42%
NAPS 1.9667 1.6333 1.58 1.50 1.4593 0.9723 1.0767 10.55%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.57 1.86 2.68 2.00 1.79 1.68 1.80 -
P/RPS 2.55 2.07 2.92 2.06 1.76 1.34 1.37 10.90%
P/EPS 21.06 229.51 169.58 32.30 25.55 31.82 48.00 -12.82%
EY 4.75 0.44 0.59 3.10 3.91 3.14 2.08 14.74%
DY 5.45 2.15 2.38 4.26 9.50 8.81 6.69 -3.35%
P/NAPS 0.87 0.76 1.13 0.89 0.82 0.86 0.80 1.40%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 25/02/14 26/02/13 21/02/12 23/02/11 25/02/10 -
Price 3.01 1.98 2.58 2.04 2.05 1.68 1.91 -
P/RPS 2.99 2.20 2.81 2.11 2.02 1.34 1.45 12.81%
P/EPS 24.66 244.32 163.25 32.95 29.27 31.82 50.93 -11.38%
EY 4.06 0.41 0.61 3.03 3.42 3.14 1.96 12.89%
DY 4.65 2.02 2.48 4.18 8.29 8.81 6.31 -4.95%
P/NAPS 1.02 0.81 1.09 0.91 0.94 0.86 0.85 3.08%

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