[TIENWAH] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.33%
YoY- 40.56%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 115,814 113,769 114,148 117,587 133,654 141,355 137,682 -2.84%
PBT 14,076 16,253 14,212 20,337 16,595 12,464 10,185 5.53%
Tax -4,012 -3,166 -4,826 -8,408 -8,108 -6,979 -5,862 -6.12%
NP 10,064 13,087 9,386 11,929 8,487 5,485 4,323 15.11%
-
NP to SH 8,840 10,936 9,386 11,929 8,487 5,485 4,268 12.89%
-
Tax Rate 28.50% 19.48% 33.96% 41.34% 48.86% 55.99% 57.56% -
Total Cost 105,750 100,682 104,762 105,658 125,167 135,870 133,359 -3.79%
-
Net Worth 90,981 120,102 115,491 107,876 87,130 88,934 78,704 2.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,822 5,438 6,740 3,107 2,178 1,084 890 40.39%
Div Payout % 77.17% 49.73% 71.82% 26.05% 25.67% 19.77% 20.86% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 90,981 120,102 115,491 107,876 87,130 88,934 78,704 2.44%
NOSH 45,490 45,321 44,938 44,393 43,565 43,382 35,612 4.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.69% 11.50% 8.22% 10.14% 6.35% 3.88% 3.14% -
ROE 9.72% 9.11% 8.13% 11.06% 9.74% 6.17% 5.42% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 254.59 251.03 254.01 264.87 306.79 325.83 386.61 -6.72%
EPS 19.43 24.13 20.89 26.87 19.48 12.64 11.98 8.38%
DPS 15.00 12.00 15.00 7.00 5.00 2.50 2.50 34.78%
NAPS 2.00 2.65 2.57 2.43 2.00 2.05 2.21 -1.64%
Adjusted Per Share Value based on latest NOSH - 44,393
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 80.01 78.60 78.86 81.24 92.34 97.66 95.12 -2.84%
EPS 6.11 7.56 6.48 8.24 5.86 3.79 2.95 12.89%
DPS 4.71 3.76 4.66 2.15 1.50 0.75 0.62 40.18%
NAPS 0.6286 0.8298 0.7979 0.7453 0.602 0.6144 0.5438 2.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.87 1.82 2.49 2.42 1.20 1.10 1.60 -
P/RPS 0.73 0.73 0.98 0.91 0.39 0.34 0.41 10.08%
P/EPS 9.62 7.54 11.92 9.01 6.16 8.70 13.35 -5.31%
EY 10.39 13.26 8.39 11.10 16.23 11.49 7.49 5.60%
DY 8.02 6.59 6.02 2.89 4.17 2.27 1.56 31.35%
P/NAPS 0.94 0.69 0.97 1.00 0.60 0.54 0.72 4.54%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 27/02/01 -
Price 1.90 2.21 2.25 2.98 1.42 1.40 1.35 -
P/RPS 0.75 0.88 0.89 1.13 0.46 0.43 0.35 13.53%
P/EPS 9.78 9.16 10.77 11.09 7.29 11.07 11.26 -2.32%
EY 10.23 10.92 9.28 9.02 13.72 9.03 8.88 2.38%
DY 7.89 5.43 6.67 2.35 3.52 1.79 1.85 27.33%
P/NAPS 0.95 0.83 0.88 1.23 0.71 0.68 0.61 7.65%

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