[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.61%
YoY- 40.56%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 119,946 113,084 107,520 117,587 120,930 122,698 145,880 -12.20%
PBT 17,092 15,516 15,716 20,337 20,657 19,196 19,496 -8.37%
Tax -5,548 -5,242 -5,524 -8,408 -9,144 -9,124 -9,440 -29.76%
NP 11,544 10,274 10,192 11,929 11,513 10,072 10,056 9.60%
-
NP to SH 11,544 10,274 10,192 11,929 11,513 10,072 10,056 9.60%
-
Tax Rate 32.46% 33.78% 35.15% 41.34% 44.27% 47.53% 48.42% -
Total Cost 108,402 102,810 97,328 105,658 109,417 112,626 135,824 -13.92%
-
Net Worth 114,809 111,204 111,896 107,840 104,345 100,719 99,693 9.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,106 - - - -
Div Payout % - - - 26.04% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 114,809 111,204 111,896 107,840 104,345 100,719 99,693 9.84%
NOSH 45,023 45,021 44,938 44,378 44,214 43,982 43,344 2.55%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.62% 9.09% 9.48% 10.14% 9.52% 8.21% 6.89% -
ROE 10.05% 9.24% 9.11% 11.06% 11.03% 10.00% 10.09% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 266.41 251.18 239.26 264.96 273.51 278.97 336.56 -14.39%
EPS 25.64 22.82 22.68 26.88 26.04 22.90 23.20 6.87%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.55 2.47 2.49 2.43 2.36 2.29 2.30 7.10%
Adjusted Per Share Value based on latest NOSH - 44,393
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 82.87 78.13 74.28 81.24 83.55 84.77 100.79 -12.20%
EPS 7.98 7.10 7.04 8.24 7.95 6.96 6.95 9.62%
DPS 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
NAPS 0.7932 0.7683 0.7731 0.745 0.7209 0.6959 0.6888 9.83%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.75 2.98 2.85 2.42 2.80 2.23 2.08 -
P/RPS 1.03 1.19 1.19 0.91 1.02 0.80 0.62 40.14%
P/EPS 10.73 13.06 12.57 9.00 10.75 9.74 8.97 12.64%
EY 9.32 7.66 7.96 11.11 9.30 10.27 11.15 -11.23%
DY 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
P/NAPS 1.08 1.21 1.14 1.00 1.19 0.97 0.90 12.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 18/05/04 26/02/04 19/11/03 15/08/03 21/05/03 -
Price 2.60 2.85 2.63 2.98 2.54 2.48 1.88 -
P/RPS 0.98 1.13 1.10 1.12 0.93 0.89 0.56 45.07%
P/EPS 10.14 12.49 11.60 11.09 9.75 10.83 8.10 16.10%
EY 9.86 8.01 8.62 9.02 10.25 9.23 12.34 -13.85%
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 1.02 1.15 1.06 1.23 1.08 1.08 0.82 15.61%

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