[TIENWAH] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.71%
YoY- -19.17%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 328,610 186,059 129,663 115,814 113,769 114,148 117,587 18.66%
PBT 28,370 25,121 16,659 14,076 16,253 14,212 20,337 5.69%
Tax -7,113 -5,570 -1,363 -4,012 -3,166 -4,826 -8,408 -2.74%
NP 21,257 19,551 15,296 10,064 13,087 9,386 11,929 10.09%
-
NP to SH 15,452 18,704 14,056 8,840 10,936 9,386 11,929 4.40%
-
Tax Rate 25.07% 22.17% 8.18% 28.50% 19.48% 33.96% 41.34% -
Total Cost 307,353 166,508 114,367 105,750 100,682 104,762 105,658 19.45%
-
Net Worth 137,920 141,267 126,166 90,981 120,102 115,491 107,876 4.17%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,824 10,612 8,846 6,822 5,438 6,740 3,107 28.21%
Div Payout % 89.47% 56.74% 62.94% 77.17% 49.73% 71.82% 26.05% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 137,920 141,267 126,166 90,981 120,102 115,491 107,876 4.17%
NOSH 68,960 68,911 68,568 45,490 45,321 44,938 44,393 7.60%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.47% 10.51% 11.80% 8.69% 11.50% 8.22% 10.14% -
ROE 11.20% 13.24% 11.14% 9.72% 9.11% 8.13% 11.06% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 476.52 270.00 189.10 254.59 251.03 254.01 264.87 10.27%
EPS 22.41 27.14 20.50 19.43 24.13 20.89 26.87 -2.97%
DPS 20.05 15.40 12.90 15.00 12.00 15.00 7.00 19.15%
NAPS 2.00 2.05 1.84 2.00 2.65 2.57 2.43 -3.19%
Adjusted Per Share Value based on latest NOSH - 45,490
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 227.03 128.54 89.58 80.01 78.60 78.86 81.24 18.66%
EPS 10.68 12.92 9.71 6.11 7.56 6.48 8.24 4.41%
DPS 9.55 7.33 6.11 4.71 3.76 4.66 2.15 28.18%
NAPS 0.9529 0.976 0.8717 0.6286 0.8298 0.7979 0.7453 4.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.80 1.20 1.42 1.87 1.82 2.49 2.42 -
P/RPS 0.38 0.44 0.75 0.73 0.73 0.98 0.91 -13.53%
P/EPS 8.03 4.42 6.93 9.62 7.54 11.92 9.01 -1.89%
EY 12.45 22.62 14.44 10.39 13.26 8.39 11.10 1.92%
DY 11.14 12.83 9.09 8.02 6.59 6.02 2.89 25.19%
P/NAPS 0.90 0.59 0.77 0.94 0.69 0.97 1.00 -1.73%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 25/02/08 26/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.91 1.29 1.30 1.90 2.21 2.25 2.98 -
P/RPS 0.40 0.48 0.69 0.75 0.88 0.89 1.13 -15.88%
P/EPS 8.52 4.75 6.34 9.78 9.16 10.77 11.09 -4.29%
EY 11.73 21.04 15.77 10.23 10.92 9.28 9.02 4.47%
DY 10.50 11.94 9.92 7.89 5.43 6.67 2.35 28.30%
P/NAPS 0.96 0.63 0.71 0.95 0.83 0.88 1.23 -4.04%

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