[TIENWAH] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[TIENWAH] TIEN WAH PRESS HOLDINGS BHD

Announcement Date

07-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 10.5%

YoY- 41.83%

Quarter Report

TIENWAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	395,279	355,611	343,143	225,840	135,318	118,545	112,962	23.19%
YoY %	11.15%	3.63%	51.94%	66.90%	14.15%	4.94%	-	-
Horiz. %	349.92%	314.81%	303.77%	199.93%	119.79%	104.94%	100.00%	-
PBT	47,181	22,965	25,029	28,455	17,400	14,998	15,611	20.22%
YoY %	105.45%	-8.25%	-12.04%	63.53%	16.02%	-3.93%	-	-
Horiz. %	302.23%	147.11%	160.33%	182.28%	111.46%	96.07%	100.00%	-
Tax	-6,481	-2,296	-6,848	-6,295	-1,663	-3,758	-3,205	12.44%
YoY %	-182.27%	66.47%	-8.78%	-278.53%	55.75%	-17.25%	-	-
Horiz. %	202.22%	71.64%	213.67%	196.41%	51.89%	117.25%	100.00%	-
NP	40,700	20,669	18,181	22,160	15,737	11,240	12,406	21.87%
YoY %	96.91%	13.68%	-17.96%	40.81%	40.01%	-9.40%	-	-
Horiz. %	328.07%	166.60%	146.55%	178.62%	126.85%	90.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,263	14,922	12,115	20,668	14,572	9,953	10,473	17.27%
YoY %	82.70%	23.17%	-41.38%	41.83%	46.41%	-4.97%	-	-
Horiz. %	260.32%	142.48%	115.68%	197.35%	139.14%	95.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.74%	10.00%	27.36%	22.12%	9.56%	25.06%	20.53%	-
YoY %	37.40%	-63.45%	23.69%	131.38%	-61.85%	22.07%	-	-
Horiz. %	66.93%	48.71%	133.27%	107.74%	46.57%	122.07%	100.00%	-
Total Cost	354,579	334,942	324,962	203,680	119,581	107,305	100,556	23.34%
YoY %	5.86%	3.07%	59.55%	70.33%	11.44%	6.71%	-	-
Horiz. %	352.62%	333.09%	323.17%	202.55%	118.92%	106.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	219,798	96,642	162,157	144,806	129,423	91,259	122,610	10.20%
YoY %	127.44%	-40.40%	11.98%	11.89%	41.82%	-25.57%	-	-
Horiz. %	179.27%	78.82%	132.25%	118.10%	105.56%	74.43%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	16,396	10,626	13,824	10,612	8,846	6,822	5,438	20.17%
YoY %	54.30%	-23.13%	30.27%	19.96%	29.67%	25.45%	-	-
Horiz. %	301.51%	195.40%	254.21%	195.15%	162.67%	125.45%	100.00%	-
Div Payout %	60.14%	71.21%	114.11%	51.35%	60.71%	68.54%	51.93%	-
YoY %	-15.55%	-37.60%	122.22%	-15.42%	-11.42%	31.99%	-	-
Horiz. %	115.81%	137.13%	219.74%	98.88%	116.91%	131.99%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	219,798	96,642	162,157	144,806	129,423	91,259	122,610	10.20%
YoY %	127.44%	-40.40%	11.98%	11.89%	41.82%	-25.57%	-	-
Horiz. %	179.27%	78.82%	132.25%	118.10%	105.56%	74.43%	100.00%	-
NOSH	96,402	96,642	69,003	68,955	68,842	45,629	45,411	13.35%
YoY %	-0.25%	40.05%	0.07%	0.16%	50.87%	0.48%	-	-
Horiz. %	212.29%	212.82%	151.95%	151.85%	151.60%	100.48%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	10.30%	5.81%	5.30%	9.81%	11.63%	9.48%	10.98%	-
YoY %	77.28%	9.62%	-45.97%	-15.65%	22.68%	-13.66%	-	-
Horiz. %	93.81%	52.91%	48.27%	89.34%	105.92%	86.34%	100.00%	-
ROE	12.40%	15.44%	7.47%	14.27%	11.26%	10.91%	8.54%	-
YoY %	-19.69%	106.69%	-47.65%	26.73%	3.21%	27.75%	-	-
Horiz. %	145.20%	180.80%	87.47%	167.10%	131.85%	127.75%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	410.03	367.97	497.28	327.52	196.56	259.80	248.75	8.67%
YoY %	11.43%	-26.00%	51.83%	66.63%	-24.34%	4.44%	-	-
Horiz. %	164.84%	147.93%	199.91%	131.67%	79.02%	104.44%	100.00%	-
EPS	28.28	15.44	17.56	29.97	21.17	21.81	23.06	3.45%
YoY %	83.16%	-12.07%	-41.41%	41.57%	-2.93%	-5.42%	-	-
Horiz. %	122.64%	66.96%	76.15%	129.97%	91.80%	94.58%	100.00%	-
DPS	17.00	11.00	20.05	15.40	12.85	15.00	12.00	5.97%
YoY %	54.55%	-45.14%	30.19%	19.84%	-14.33%	25.00%	-	-
Horiz. %	141.67%	91.67%	167.08%	128.33%	107.08%	125.00%	100.00%	-
NAPS	2.28	1.00	2.35	2.10	1.88	2.00	2.70	-2.77%
YoY %	128.00%	-57.45%	11.90%	11.70%	-6.00%	-25.93%	-	-
Horiz. %	84.44%	37.04%	87.04%	77.78%	69.63%	74.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 68,955
RPS	273.09	245.69	237.07	156.03	93.49	81.90	78.04	23.19%
YoY %	11.15%	3.64%	51.94%	66.89%	14.15%	4.95%	-	-
Horiz. %	349.94%	314.83%	303.78%	199.94%	119.80%	104.95%	100.00%	-
EPS	18.84	10.31	8.37	14.28	10.07	6.88	7.24	17.26%
YoY %	82.74%	23.18%	-41.39%	41.81%	46.37%	-4.97%	-	-
Horiz. %	260.22%	142.40%	115.61%	197.24%	139.09%	95.03%	100.00%	-
DPS	11.33	7.34	9.55	7.33	6.11	4.71	3.76	20.16%
YoY %	54.36%	-23.14%	30.29%	19.97%	29.72%	25.27%	-	-
Horiz. %	301.33%	195.21%	253.99%	194.95%	162.50%	125.27%	100.00%	-
NAPS	1.5185	0.6677	1.1203	1.0004	0.8942	0.6305	0.8471	10.20%
YoY %	127.42%	-40.40%	11.99%	11.88%	41.82%	-25.57%	-	-
Horiz. %	179.26%	78.82%	132.25%	118.10%	105.56%	74.43%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	2.07	1.81	2.18	1.41	1.46	1.80	2.20	-
P/RPS	0.50	0.49	0.44	0.43	0.74	0.69	0.88	-8.98%
YoY %	2.04%	11.36%	2.33%	-41.89%	7.25%	-21.59%	-	-
Horiz. %	56.82%	55.68%	50.00%	48.86%	84.09%	78.41%	100.00%	-
P/EPS	7.32	11.72	12.42	4.70	6.90	8.25	9.54	-4.31%
YoY %	-37.54%	-5.64%	164.26%	-31.88%	-16.36%	-13.52%	-	-
Horiz. %	76.73%	122.85%	130.19%	49.27%	72.33%	86.48%	100.00%	-
EY	13.66	8.53	8.05	21.26	14.50	12.12	10.48	4.51%
YoY %	60.14%	5.96%	-62.14%	46.62%	19.64%	15.65%	-	-
Horiz. %	130.34%	81.39%	76.81%	202.86%	138.36%	115.65%	100.00%	-
DY	8.21	6.07	9.20	10.92	8.80	8.33	5.45	7.06%
YoY %	35.26%	-34.02%	-15.75%	24.09%	5.64%	52.84%	-	-
Horiz. %	150.64%	111.38%	168.81%	200.37%	161.47%	152.84%	100.00%	-
P/NAPS	0.91	1.81	0.93	0.67	0.78	0.90	0.81	1.95%
YoY %	-49.72%	94.62%	38.81%	-14.10%	-13.33%	11.11%	-	-
Horiz. %	112.35%	223.46%	114.81%	82.72%	96.30%	111.11%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/12	10/05/11	12/05/10	07/05/09	07/05/08	07/05/07	13/06/06	-
Price	2.13	1.86	2.29	1.54	1.47	1.85	1.97	-
P/RPS	0.52	0.51	0.46	0.47	0.75	0.71	0.79	-6.72%
YoY %	1.96%	10.87%	-2.13%	-37.33%	5.63%	-10.13%	-	-
Horiz. %	65.82%	64.56%	58.23%	59.49%	94.94%	89.87%	100.00%	-
P/EPS	7.53	12.05	13.04	5.14	6.94	8.48	8.54	-2.07%
YoY %	-37.51%	-7.59%	153.70%	-25.94%	-18.16%	-0.70%	-	-
Horiz. %	88.17%	141.10%	152.69%	60.19%	81.26%	99.30%	100.00%	-
EY	13.28	8.30	7.67	19.46	14.40	11.79	11.71	2.11%
YoY %	60.00%	8.21%	-60.59%	35.14%	22.14%	0.68%	-	-
Horiz. %	113.41%	70.88%	65.50%	166.18%	122.97%	100.68%	100.00%	-
DY	7.98	5.91	8.76	10.00	8.74	8.11	6.09	4.60%
YoY %	35.03%	-32.53%	-12.40%	14.42%	7.77%	33.17%	-	-
Horiz. %	131.03%	97.04%	143.84%	164.20%	143.51%	133.17%	100.00%	-
P/NAPS	0.93	1.86	0.97	0.73	0.78	0.93	0.73	4.11%
YoY %	-50.00%	91.75%	32.88%	-6.41%	-16.13%	27.40%	-	-
Horiz. %	127.40%	254.79%	132.88%	100.00%	106.85%	127.40%	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