[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 102.4%
YoY- 182.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 122,698 145,880 133,654 137,996 131,320 128,432 141,355 -9.02%
PBT 19,196 19,496 16,595 14,204 10,422 15,248 12,464 33.46%
Tax -9,124 -9,440 -8,108 -6,768 -6,748 -7,456 -6,979 19.62%
NP 10,072 10,056 8,487 7,436 3,674 7,792 5,485 50.12%
-
NP to SH 10,072 10,056 8,487 7,436 3,674 7,792 5,485 50.12%
-
Tax Rate 47.53% 48.42% 48.86% 47.65% 64.75% 48.90% 55.99% -
Total Cost 112,626 135,824 125,167 130,560 127,646 120,640 135,870 -11.78%
-
Net Worth 100,719 99,693 97,593 94,983 91,412 91,772 89,240 8.42%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,178 - - - - -
Div Payout % - - 25.67% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 100,719 99,693 97,593 94,983 91,412 91,772 89,240 8.42%
NOSH 43,982 43,344 43,568 43,570 43,738 43,288 43,531 0.69%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.21% 6.89% 6.35% 5.39% 2.80% 6.07% 3.88% -
ROE 10.00% 10.09% 8.70% 7.83% 4.02% 8.49% 6.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 278.97 336.56 306.77 316.72 300.24 296.69 324.72 -9.65%
EPS 22.90 23.20 19.44 17.07 8.40 18.00 12.60 49.09%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.30 2.24 2.18 2.09 2.12 2.05 7.68%
Adjusted Per Share Value based on latest NOSH - 43,488
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 84.77 100.79 92.34 95.34 90.73 88.73 97.66 -9.02%
EPS 6.96 6.95 5.86 5.14 2.54 5.38 3.79 50.12%
DPS 0.00 0.00 1.51 0.00 0.00 0.00 0.00 -
NAPS 0.6959 0.6888 0.6743 0.6562 0.6316 0.634 0.6165 8.43%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.23 2.08 1.20 1.38 1.39 1.40 1.10 -
P/RPS 0.80 0.62 0.39 0.44 0.46 0.47 0.34 77.18%
P/EPS 9.74 8.97 6.16 8.09 16.55 7.78 8.73 7.59%
EY 10.27 11.15 16.23 12.37 6.04 12.86 11.45 -7.01%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.54 0.63 0.67 0.66 0.54 47.92%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 15/08/03 21/05/03 28/02/03 21/11/02 13/08/02 23/05/02 28/02/02 -
Price 2.48 1.88 1.42 1.02 1.40 1.45 1.40 -
P/RPS 0.89 0.56 0.46 0.32 0.47 0.49 0.43 62.62%
P/EPS 10.83 8.10 7.29 5.98 16.67 8.06 11.11 -1.69%
EY 9.23 12.34 13.72 16.73 6.00 12.41 9.00 1.70%
DY 0.00 0.00 3.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.82 0.63 0.47 0.67 0.68 0.68 36.24%

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