[TIENWAH] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.46%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 412,554 380,316 355,475 302,671 153,272 126,103 111,296 24.37%
PBT 49,929 39,630 21,349 31,413 20,661 16,468 12,556 25.84%
Tax -6,768 -5,681 -4,422 -7,480 -3,593 -2,626 -4,130 8.57%
NP 43,161 33,949 16,927 23,933 17,068 13,842 8,426 31.26%
-
NP to SH 27,950 23,456 12,616 19,763 15,592 12,682 7,204 25.32%
-
Tax Rate 13.56% 14.34% 20.71% 23.81% 17.39% 15.95% 32.89% -
Total Cost 369,393 346,367 338,548 278,738 136,204 112,261 102,870 23.72%
-
Net Worth 224,732 198,868 165,337 156,474 130,166 91,354 116,814 11.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 24,619 10,626 8,309 11,992 8,249 7,007 9,986 16.21%
Div Payout % 88.08% 45.30% 65.87% 60.68% 52.91% 55.25% 138.62% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 224,732 198,868 165,337 156,474 130,166 91,354 116,814 11.51%
NOSH 96,451 96,537 68,890 68,931 68,871 45,677 45,453 13.34%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.46% 8.93% 4.76% 7.91% 11.14% 10.98% 7.57% -
ROE 12.44% 11.79% 7.63% 12.63% 11.98% 13.88% 6.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 427.73 393.95 516.00 439.09 222.55 276.08 244.86 9.73%
EPS 28.98 24.30 18.31 28.67 22.64 27.76 15.85 10.57%
DPS 25.52 11.01 12.05 17.40 12.00 15.34 22.00 2.50%
NAPS 2.33 2.06 2.40 2.27 1.89 2.00 2.57 -1.61%
Adjusted Per Share Value based on latest NOSH - 68,931
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 285.03 262.75 245.59 209.11 105.89 87.12 76.89 24.37%
EPS 19.31 16.21 8.72 13.65 10.77 8.76 4.98 25.31%
DPS 17.01 7.34 5.74 8.29 5.70 4.84 6.90 16.21%
NAPS 1.5526 1.3739 1.1423 1.0811 0.8993 0.6311 0.8071 11.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.12 1.64 1.88 1.87 1.24 2.42 1.88 -
P/RPS 0.50 0.42 0.36 0.43 0.56 0.88 0.77 -6.93%
P/EPS 7.32 6.75 10.27 6.52 5.48 8.72 11.86 -7.72%
EY 13.67 14.82 9.74 15.33 18.26 11.47 8.43 8.38%
DY 12.04 6.71 6.41 9.30 9.68 6.34 11.70 0.47%
P/NAPS 0.91 0.80 0.78 0.82 0.66 1.21 0.73 3.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 10/11/11 10/11/10 10/11/09 11/11/08 05/11/07 20/11/06 -
Price 2.10 1.63 1.69 1.89 1.19 1.38 1.96 -
P/RPS 0.49 0.41 0.33 0.43 0.53 0.50 0.80 -7.83%
P/EPS 7.25 6.71 9.23 6.59 5.26 4.97 12.37 -8.51%
EY 13.80 14.91 10.84 15.17 19.02 20.12 8.09 9.29%
DY 12.15 6.75 7.13 9.21 10.08 11.12 11.22 1.33%
P/NAPS 0.90 0.79 0.70 0.83 0.63 0.69 0.76 2.85%

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