[TIENWAH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 20.29%
YoY- -22.03%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 377,962 363,016 354,666 353,265 352,094 359,236 328,610 9.80%
PBT 41,946 26,088 21,113 21,208 18,664 18,680 28,369 29.87%
Tax -8,190 -5,980 -2,212 -4,049 -4,064 -5,644 -7,113 9.88%
NP 33,756 20,108 18,901 17,158 14,600 13,036 21,256 36.23%
-
NP to SH 23,420 12,712 13,821 13,373 11,118 8,308 15,450 32.05%
-
Tax Rate 19.53% 22.92% 10.48% 19.09% 21.77% 30.21% 25.07% -
Total Cost 344,206 342,908 335,765 336,106 337,494 346,200 307,354 7.86%
-
Net Worth 96,536 96,642 140,722 165,443 156,368 162,157 155,740 -27.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 10,626 - - - 13,816 -
Div Payout % - - 76.88% - - - 89.43% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 96,536 96,642 140,722 165,443 156,368 162,157 155,740 -27.36%
NOSH 96,536 96,642 71,797 68,934 68,884 69,003 68,911 25.27%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.93% 5.54% 5.33% 4.86% 4.15% 3.63% 6.47% -
ROE 24.26% 13.15% 9.82% 8.08% 7.11% 5.12% 9.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 391.52 375.63 493.98 512.46 511.13 520.61 476.86 -12.35%
EPS 24.28 13.16 19.25 19.40 16.14 12.04 22.42 5.47%
DPS 0.00 0.00 14.80 0.00 0.00 0.00 20.05 -
NAPS 1.00 1.00 1.96 2.40 2.27 2.35 2.26 -42.01%
Adjusted Per Share Value based on latest NOSH - 68,890
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 261.13 250.80 245.03 244.06 243.26 248.19 227.03 9.80%
EPS 16.18 8.78 9.55 9.24 7.68 5.74 10.67 32.09%
DPS 0.00 0.00 7.34 0.00 0.00 0.00 9.55 -
NAPS 0.667 0.6677 0.9722 1.143 1.0803 1.1203 1.076 -27.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.70 1.81 1.68 1.88 1.90 2.18 1.80 -
P/RPS 0.43 0.48 0.34 0.37 0.37 0.42 0.38 8.61%
P/EPS 7.01 13.76 8.73 9.69 11.77 18.11 8.03 -8.68%
EY 14.27 7.27 11.46 10.32 8.49 5.52 12.46 9.49%
DY 0.00 0.00 8.81 0.00 0.00 0.00 11.14 -
P/NAPS 1.70 1.81 0.86 0.78 0.84 0.93 0.80 65.51%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 10/05/11 23/02/11 10/11/10 10/08/10 12/05/10 25/02/10 -
Price 1.59 1.86 1.68 1.69 2.00 2.29 1.91 -
P/RPS 0.41 0.50 0.34 0.33 0.39 0.44 0.40 1.66%
P/EPS 6.55 14.14 8.73 8.71 12.39 19.02 8.52 -16.11%
EY 15.26 7.07 11.46 11.48 8.07 5.26 11.74 19.16%
DY 0.00 0.00 8.81 0.00 0.00 0.00 10.50 -
P/NAPS 1.59 1.86 0.86 0.70 0.88 0.97 0.85 51.99%

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