[TIENWAH] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

06-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 11.45%

YoY- 45.18%

Quarter Report

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	367,600	353,775	257,841	148,012	122,115	112,620	113,205	21.67%
YoY %	3.91%	37.21%	74.20%	21.21%	8.43%	-0.52%	-	-
Horiz. %	324.72%	312.51%	227.76%	130.75%	107.87%	99.48%	100.00%	-
PBT	32,754	22,165	30,001	20,131	15,396	14,578	13,994	15.21%
YoY %	47.77%	-26.12%	49.03%	30.75%	5.61%	4.17%	-	-
Horiz. %	234.06%	158.39%	214.38%	143.85%	110.02%	104.17%	100.00%	-
Tax	-4,275	-5,642	-7,024	-2,399	-2,818	-4,389	-3,189	5.00%
YoY %	24.23%	19.68%	-192.79%	14.87%	35.79%	-37.63%	-	-
Horiz. %	134.05%	176.92%	220.26%	75.23%	88.37%	137.63%	100.00%	-
NP	28,479	16,523	22,977	17,732	12,578	10,189	10,805	17.52%
YoY %	72.36%	-28.09%	29.58%	40.98%	23.45%	-5.70%	-	-
Horiz. %	263.57%	152.92%	212.65%	164.11%	116.41%	94.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,972	11,757	20,056	16,241	11,187	8,812	9,743	12.70%
YoY %	69.87%	-41.38%	23.49%	45.18%	26.95%	-9.56%	-	-
Horiz. %	204.99%	120.67%	205.85%	166.69%	114.82%	90.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.05%	25.45%	23.41%	11.92%	18.30%	30.11%	22.79%	-
YoY %	-48.72%	8.71%	96.39%	-34.86%	-39.22%	32.12%	-	-
Horiz. %	57.26%	111.67%	102.72%	52.30%	80.30%	132.12%	100.00%	-
Total Cost	339,121	337,252	234,864	130,280	109,537	102,431	102,400	22.07%
YoY %	0.55%	43.59%	80.28%	18.94%	6.94%	0.03%	-	-
Horiz. %	331.17%	329.35%	229.36%	127.23%	106.97%	100.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,501	156,517	149,601	129,562	94,655	118,238	114,836	-2.85%
YoY %	-38.34%	4.62%	15.47%	36.88%	-19.95%	2.96%	-	-
Horiz. %	84.03%	136.30%	130.27%	112.82%	82.43%	102.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	10,626	8,309	11,992	8,249	7,007	9,986	6,740	7.87%
YoY %	27.89%	-30.71%	45.38%	17.73%	-29.83%	48.16%	-	-
Horiz. %	157.66%	123.28%	177.92%	122.39%	103.96%	148.16%	100.00%	-
Div Payout %	53.21%	70.68%	59.80%	50.79%	62.64%	113.33%	69.19%	-
YoY %	-24.72%	18.19%	17.74%	-18.92%	-44.73%	63.80%	-	-
Horiz. %	76.90%	102.15%	86.43%	73.41%	90.53%	163.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	96,501	156,517	149,601	129,562	94,655	118,238	114,836	-2.85%
YoY %	-38.34%	4.62%	15.47%	36.88%	-19.95%	2.96%	-	-
Horiz. %	84.03%	136.30%	130.27%	112.82%	82.43%	102.96%	100.00%	-
NOSH	96,501	68,950	68,940	68,916	47,327	45,476	45,211	13.46%
YoY %	39.96%	0.01%	0.03%	45.62%	4.07%	0.59%	-	-
Horiz. %	213.45%	152.51%	152.49%	152.43%	104.68%	100.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	7.75%	4.67%	8.91%	11.98%	10.30%	9.05%	9.54%	-
YoY %	65.95%	-47.59%	-25.63%	16.31%	13.81%	-5.14%	-	-
Horiz. %	81.24%	48.95%	93.40%	125.58%	107.97%	94.86%	100.00%	-
ROE	20.70%	7.51%	13.41%	12.54%	11.82%	7.45%	8.48%	-
YoY %	175.63%	-44.00%	6.94%	6.09%	58.66%	-12.15%	-	-
Horiz. %	244.10%	88.56%	158.14%	147.88%	139.39%	87.85%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	380.93	513.09	374.00	214.77	258.02	247.65	250.39	7.24%
YoY %	-25.76%	37.19%	74.14%	-16.76%	4.19%	-1.09%	-	-
Horiz. %	152.13%	204.92%	149.37%	85.77%	103.05%	98.91%	100.00%	-
EPS	20.70	17.05	29.09	23.57	23.64	19.38	21.55	-0.66%
YoY %	21.41%	-41.39%	23.42%	-0.30%	21.98%	-10.07%	-	-
Horiz. %	96.06%	79.12%	134.99%	109.37%	109.70%	89.93%	100.00%	-
DPS	11.01	12.05	17.40	11.97	14.81	22.00	15.00	-5.02%
YoY %	-8.63%	-30.75%	45.36%	-19.18%	-32.68%	46.67%	-	-
Horiz. %	73.40%	80.33%	116.00%	79.80%	98.73%	146.67%	100.00%	-
NAPS	1.00	2.27	2.17	1.88	2.00	2.60	2.54	-14.38%
YoY %	-55.95%	4.61%	15.43%	-6.00%	-23.08%	2.36%	-	-
Horiz. %	39.37%	89.37%	85.43%	74.02%	78.74%	102.36%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 68,916
RPS	253.97	244.42	178.14	102.26	84.37	77.81	78.21	21.67%
YoY %	3.91%	37.21%	74.20%	21.20%	8.43%	-0.51%	-	-
Horiz. %	324.73%	312.52%	227.77%	130.75%	107.88%	99.49%	100.00%	-
EPS	13.80	8.12	13.86	11.22	7.73	6.09	6.73	12.70%
YoY %	69.95%	-41.41%	23.53%	45.15%	26.93%	-9.51%	-	-
Horiz. %	205.05%	120.65%	205.94%	166.72%	114.86%	90.49%	100.00%	-
DPS	7.34	5.74	8.29	5.70	4.84	6.90	4.66	7.86%
YoY %	27.87%	-30.76%	45.44%	17.77%	-29.86%	48.07%	-	-
Horiz. %	157.51%	123.18%	177.90%	122.32%	103.86%	148.07%	100.00%	-
NAPS	0.6667	1.0814	1.0336	0.8951	0.654	0.8169	0.7934	-2.85%
YoY %	-38.35%	4.62%	15.47%	36.87%	-19.94%	2.96%	-	-
Horiz. %	84.03%	136.30%	130.27%	112.82%	82.43%	102.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.70	1.90	1.55	1.38	2.08	1.93	2.21	-
P/RPS	0.45	0.37	0.41	0.64	0.81	0.78	0.88	-10.57%
YoY %	21.62%	-9.76%	-35.94%	-20.99%	3.85%	-11.36%	-	-
Horiz. %	51.14%	42.05%	46.59%	72.73%	92.05%	88.64%	100.00%	-
P/EPS	8.21	11.14	5.33	5.86	8.80	9.96	10.26	-3.64%
YoY %	-26.30%	109.01%	-9.04%	-33.41%	-11.65%	-2.92%	-	-
Horiz. %	80.02%	108.58%	51.95%	57.12%	85.77%	97.08%	100.00%	-
EY	12.17	8.97	18.77	17.08	11.36	10.04	9.75	3.76%
YoY %	35.67%	-52.21%	9.89%	50.35%	13.15%	2.97%	-	-
Horiz. %	124.82%	92.00%	192.51%	175.18%	116.51%	102.97%	100.00%	-
DY	6.48	6.34	11.23	8.67	7.12	11.40	6.79	-0.77%
YoY %	2.21%	-43.54%	29.53%	21.77%	-37.54%	67.89%	-	-
Horiz. %	95.43%	93.37%	165.39%	127.69%	104.86%	167.89%	100.00%	-
P/NAPS	1.70	0.84	0.71	0.73	1.04	0.74	0.87	11.80%
YoY %	102.38%	18.31%	-2.74%	-29.81%	40.54%	-14.94%	-	-
Horiz. %	195.40%	96.55%	81.61%	83.91%	119.54%	85.06%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	09/08/11	10/08/10	04/08/09	06/08/08	02/08/07	09/08/06	25/08/05	-
Price	1.59	2.00	1.82	1.43	2.10	1.86	2.08	-
P/RPS	0.42	0.39	0.49	0.67	0.81	0.75	0.83	-10.72%
YoY %	7.69%	-20.41%	-26.87%	-17.28%	8.00%	-9.64%	-	-
Horiz. %	50.60%	46.99%	59.04%	80.72%	97.59%	90.36%	100.00%	-
P/EPS	7.68	11.73	6.26	6.07	8.88	9.60	9.65	-3.73%
YoY %	-34.53%	87.38%	3.13%	-31.64%	-7.50%	-0.52%	-	-
Horiz. %	79.59%	121.55%	64.87%	62.90%	92.02%	99.48%	100.00%	-
EY	13.02	8.53	15.98	16.48	11.26	10.42	10.36	3.88%
YoY %	52.64%	-46.62%	-3.03%	46.36%	8.06%	0.58%	-	-
Horiz. %	125.68%	82.34%	154.25%	159.07%	108.69%	100.58%	100.00%	-
DY	6.93	6.03	9.56	8.37	7.05	11.83	7.21	-0.65%
YoY %	14.93%	-36.92%	14.22%	18.72%	-40.41%	64.08%	-	-
Horiz. %	96.12%	83.63%	132.59%	116.09%	97.78%	164.08%	100.00%	-
P/NAPS	1.59	0.88	0.84	0.76	1.05	0.72	0.82	11.66%
YoY %	80.68%	4.76%	10.53%	-27.62%	45.83%	-12.20%	-	-
Horiz. %	193.90%	107.32%	102.44%	92.68%	128.05%	87.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos