[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.31%
YoY- 54.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 113,084 107,520 117,587 120,930 122,698 145,880 133,654 -10.55%
PBT 15,516 15,716 20,337 20,657 19,196 19,496 16,595 -4.38%
Tax -5,242 -5,524 -8,408 -9,144 -9,124 -9,440 -8,108 -25.25%
NP 10,274 10,192 11,929 11,513 10,072 10,056 8,487 13.59%
-
NP to SH 10,274 10,192 11,929 11,513 10,072 10,056 8,487 13.59%
-
Tax Rate 33.78% 35.15% 41.34% 44.27% 47.53% 48.42% 48.86% -
Total Cost 102,810 97,328 105,658 109,417 112,626 135,824 125,167 -12.30%
-
Net Worth 111,204 111,896 107,840 104,345 100,719 99,693 97,593 9.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,106 - - - 2,178 -
Div Payout % - - 26.04% - - - 25.67% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 111,204 111,896 107,840 104,345 100,719 99,693 97,593 9.10%
NOSH 45,021 44,938 44,378 44,214 43,982 43,344 43,568 2.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.09% 9.48% 10.14% 9.52% 8.21% 6.89% 6.35% -
ROE 9.24% 9.11% 11.06% 11.03% 10.00% 10.09% 8.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 251.18 239.26 264.96 273.51 278.97 336.56 306.77 -12.48%
EPS 22.82 22.68 26.88 26.04 22.90 23.20 19.44 11.28%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 2.47 2.49 2.43 2.36 2.29 2.30 2.24 6.73%
Adjusted Per Share Value based on latest NOSH - 44,213
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 78.13 74.28 81.24 83.55 84.77 100.79 92.34 -10.55%
EPS 7.10 7.04 8.24 7.95 6.96 6.95 5.86 13.66%
DPS 0.00 0.00 2.15 0.00 0.00 0.00 1.51 -
NAPS 0.7683 0.7731 0.745 0.7209 0.6959 0.6888 0.6743 9.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.98 2.85 2.42 2.80 2.23 2.08 1.20 -
P/RPS 1.19 1.19 0.91 1.02 0.80 0.62 0.39 110.51%
P/EPS 13.06 12.57 9.00 10.75 9.74 8.97 6.16 65.11%
EY 7.66 7.96 11.11 9.30 10.27 11.15 16.23 -39.40%
DY 0.00 0.00 2.89 0.00 0.00 0.00 4.17 -
P/NAPS 1.21 1.14 1.00 1.19 0.97 0.90 0.54 71.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 18/05/04 26/02/04 19/11/03 15/08/03 21/05/03 28/02/03 -
Price 2.85 2.63 2.98 2.54 2.48 1.88 1.42 -
P/RPS 1.13 1.10 1.12 0.93 0.89 0.56 0.46 82.15%
P/EPS 12.49 11.60 11.09 9.75 10.83 8.10 7.29 43.22%
EY 8.01 8.62 9.02 10.25 9.23 12.34 13.72 -30.16%
DY 0.00 0.00 2.35 0.00 0.00 0.00 3.52 -
P/NAPS 1.15 1.06 1.23 1.08 1.08 0.82 0.63 49.41%

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