[TIENWAH] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.8%
YoY- 2.01%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 111,664 114,148 119,946 113,084 107,520 117,587 120,930 -5.17%
PBT 14,624 14,212 17,092 15,516 15,716 20,337 20,657 -20.55%
Tax -3,464 -4,826 -5,548 -5,242 -5,524 -8,408 -9,144 -47.61%
NP 11,160 9,386 11,544 10,274 10,192 11,929 11,513 -2.05%
-
NP to SH 9,136 9,386 11,544 10,274 10,192 11,929 11,513 -14.27%
-
Tax Rate 23.69% 33.96% 32.46% 33.78% 35.15% 41.34% 44.27% -
Total Cost 100,504 104,762 108,402 102,810 97,328 105,658 109,417 -5.50%
-
Net Worth 117,811 115,804 114,809 111,204 111,896 107,840 104,345 8.42%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 6,759 - - - 3,106 - -
Div Payout % - 72.01% - - - 26.04% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 117,811 115,804 114,809 111,204 111,896 107,840 104,345 8.42%
NOSH 45,138 45,060 45,023 45,021 44,938 44,378 44,214 1.38%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.99% 8.22% 9.62% 9.09% 9.48% 10.14% 9.52% -
ROE 7.75% 8.11% 10.05% 9.24% 9.11% 11.06% 11.03% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 247.38 253.32 266.41 251.18 239.26 264.96 273.51 -6.46%
EPS 20.24 20.83 25.64 22.82 22.68 26.88 26.04 -15.45%
DPS 0.00 15.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.61 2.57 2.55 2.47 2.49 2.43 2.36 6.93%
Adjusted Per Share Value based on latest NOSH - 45,026
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 77.15 78.86 82.87 78.13 74.28 81.24 83.55 -5.16%
EPS 6.31 6.48 7.98 7.10 7.04 8.24 7.95 -14.26%
DPS 0.00 4.67 0.00 0.00 0.00 2.15 0.00 -
NAPS 0.8139 0.8001 0.7932 0.7683 0.7731 0.745 0.7209 8.41%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.30 2.49 2.75 2.98 2.85 2.42 2.80 -
P/RPS 0.93 0.98 1.03 1.19 1.19 0.91 1.02 -5.96%
P/EPS 11.36 11.95 10.73 13.06 12.57 9.00 10.75 3.74%
EY 8.80 8.37 9.32 7.66 7.96 11.11 9.30 -3.61%
DY 0.00 6.02 0.00 0.00 0.00 2.89 0.00 -
P/NAPS 0.88 0.97 1.08 1.21 1.14 1.00 1.19 -18.20%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 25/11/04 19/08/04 18/05/04 26/02/04 19/11/03 -
Price 2.29 2.25 2.60 2.85 2.63 2.98 2.54 -
P/RPS 0.93 0.89 0.98 1.13 1.10 1.12 0.93 0.00%
P/EPS 11.31 10.80 10.14 12.49 11.60 11.09 9.75 10.39%
EY 8.84 9.26 9.86 8.01 8.62 9.02 10.25 -9.38%
DY 0.00 6.67 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 0.88 0.88 1.02 1.15 1.06 1.23 1.08 -12.75%

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