[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -18.69%
YoY- -21.32%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 120,062 111,198 111,664 114,148 119,946 113,084 107,520 7.62%
PBT 18,584 15,080 14,624 14,212 17,092 15,516 15,716 11.81%
Tax -2,680 -1,968 -3,464 -4,826 -5,548 -5,242 -5,524 -38.22%
NP 15,904 13,112 11,160 9,386 11,544 10,274 10,192 34.49%
-
NP to SH 13,548 10,988 9,136 9,386 11,544 10,274 10,192 20.87%
-
Tax Rate 14.42% 13.05% 23.69% 33.96% 32.46% 33.78% 35.15% -
Total Cost 104,158 98,086 100,504 104,762 108,402 102,810 97,328 4.62%
-
Net Worth 119,434 114,759 117,811 115,804 114,809 111,204 111,896 4.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 6,759 - - - -
Div Payout % - - - 72.01% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 119,434 114,759 117,811 115,804 114,809 111,204 111,896 4.43%
NOSH 45,240 45,180 45,138 45,060 45,023 45,021 44,938 0.44%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.25% 11.79% 9.99% 8.22% 9.62% 9.09% 9.48% -
ROE 11.34% 9.57% 7.75% 8.11% 10.05% 9.24% 9.11% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 265.39 246.12 247.38 253.32 266.41 251.18 239.26 7.14%
EPS 29.95 24.32 20.24 20.83 25.64 22.82 22.68 20.34%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.64 2.54 2.61 2.57 2.55 2.47 2.49 3.97%
Adjusted Per Share Value based on latest NOSH - 44,938
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 82.95 76.82 77.15 78.86 82.87 78.13 74.28 7.63%
EPS 9.36 7.59 6.31 6.48 7.98 7.10 7.04 20.89%
DPS 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
NAPS 0.8252 0.7929 0.8139 0.8001 0.7932 0.7683 0.7731 4.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.15 2.21 2.30 2.49 2.75 2.98 2.85 -
P/RPS 0.81 0.90 0.93 0.98 1.03 1.19 1.19 -22.60%
P/EPS 7.18 9.09 11.36 11.95 10.73 13.06 12.57 -31.13%
EY 13.93 11.00 8.80 8.37 9.32 7.66 7.96 45.17%
DY 0.00 0.00 0.00 6.02 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.88 0.97 1.08 1.21 1.14 -20.35%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 28/02/05 25/11/04 19/08/04 18/05/04 -
Price 1.84 2.08 2.29 2.25 2.60 2.85 2.63 -
P/RPS 0.69 0.85 0.93 0.89 0.98 1.13 1.10 -26.70%
P/EPS 6.14 8.55 11.31 10.80 10.14 12.49 11.60 -34.54%
EY 16.28 11.69 8.84 9.26 9.86 8.01 8.62 52.73%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.88 0.88 1.02 1.15 1.06 -24.14%

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