[TIENWAH] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -15.86%
YoY- -9.56%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 257,841 148,012 122,115 112,620 113,205 112,780 129,343 12.17%
PBT 30,001 20,131 15,396 14,578 13,994 18,497 20,982 6.13%
Tax -7,024 -2,399 -2,818 -4,389 -3,189 -6,467 -9,296 -4.55%
NP 22,977 17,732 12,578 10,189 10,805 12,030 11,686 11.91%
-
NP to SH 20,056 16,241 11,187 8,812 9,743 12,030 11,686 9.41%
-
Tax Rate 23.41% 11.92% 18.30% 30.11% 22.79% 34.96% 44.30% -
Total Cost 234,864 130,280 109,537 102,431 102,400 100,750 117,657 12.19%
-
Net Worth 149,601 129,562 94,655 118,238 114,836 111,214 100,791 6.79%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,992 8,249 7,007 9,986 6,740 3,107 2,178 32.84%
Div Payout % 59.80% 50.79% 62.64% 113.33% 69.19% 25.83% 18.64% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 149,601 129,562 94,655 118,238 114,836 111,214 100,791 6.79%
NOSH 68,940 68,916 47,327 45,476 45,211 45,026 44,013 7.75%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.91% 11.98% 10.30% 9.05% 9.54% 10.67% 9.03% -
ROE 13.41% 12.54% 11.82% 7.45% 8.48% 10.82% 11.59% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 374.00 214.77 258.02 247.65 250.39 250.48 293.87 4.09%
EPS 29.09 23.57 23.64 19.38 21.55 26.72 26.55 1.53%
DPS 17.40 11.97 14.81 22.00 15.00 7.00 5.00 23.07%
NAPS 2.17 1.88 2.00 2.60 2.54 2.47 2.29 -0.89%
Adjusted Per Share Value based on latest NOSH - 45,476
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 178.14 102.26 84.37 77.81 78.21 77.92 89.36 12.17%
EPS 13.86 11.22 7.73 6.09 6.73 8.31 8.07 9.42%
DPS 8.29 5.70 4.84 6.90 4.66 2.15 1.50 32.93%
NAPS 1.0336 0.8951 0.654 0.8169 0.7934 0.7684 0.6964 6.79%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.55 1.38 2.08 1.93 2.21 2.98 2.23 -
P/RPS 0.41 0.64 0.81 0.78 0.88 1.19 0.76 -9.76%
P/EPS 5.33 5.86 8.80 9.96 10.26 11.15 8.40 -7.29%
EY 18.77 17.08 11.36 10.04 9.75 8.97 11.91 7.86%
DY 11.23 8.67 7.12 11.40 6.79 2.35 2.24 30.79%
P/NAPS 0.71 0.73 1.04 0.74 0.87 1.21 0.97 -5.06%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 04/08/09 06/08/08 02/08/07 09/08/06 25/08/05 19/08/04 15/08/03 -
Price 1.82 1.43 2.10 1.86 2.08 2.85 2.48 -
P/RPS 0.49 0.67 0.81 0.75 0.83 1.14 0.84 -8.58%
P/EPS 6.26 6.07 8.88 9.60 9.65 10.67 9.34 -6.44%
EY 15.98 16.48 11.26 10.42 10.36 9.37 10.71 6.89%
DY 9.56 8.37 7.05 11.83 7.21 2.46 2.02 29.54%
P/NAPS 0.84 0.76 1.05 0.72 0.82 1.15 1.08 -4.09%

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