[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.35%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 387,465 377,962 363,016 354,666 353,265 352,094 359,236 5.16%
PBT 45,897 41,946 26,088 21,113 21,208 18,664 18,680 81.98%
Tax -8,674 -8,190 -5,980 -2,212 -4,049 -4,064 -5,644 33.13%
NP 37,222 33,756 20,108 18,901 17,158 14,600 13,036 101.13%
-
NP to SH 26,220 23,420 12,712 13,821 13,373 11,118 8,308 115.00%
-
Tax Rate 18.90% 19.53% 22.92% 10.48% 19.09% 21.77% 30.21% -
Total Cost 350,242 344,206 342,908 335,765 336,106 337,494 346,200 0.77%
-
Net Worth 198,822 96,536 96,642 140,722 165,443 156,368 162,157 14.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 10,626 - - - -
Div Payout % - - - 76.88% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 198,822 96,536 96,642 140,722 165,443 156,368 162,157 14.54%
NOSH 96,515 96,536 96,642 71,797 68,934 68,884 69,003 25.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.61% 8.93% 5.54% 5.33% 4.86% 4.15% 3.63% -
ROE 13.19% 24.26% 13.15% 9.82% 8.08% 7.11% 5.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 401.45 391.52 375.63 493.98 512.46 511.13 520.61 -15.89%
EPS 27.17 24.28 13.16 19.25 19.40 16.14 12.04 71.95%
DPS 0.00 0.00 0.00 14.80 0.00 0.00 0.00 -
NAPS 2.06 1.00 1.00 1.96 2.40 2.27 2.35 -8.39%
Adjusted Per Share Value based on latest NOSH - 71,799
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 267.69 261.13 250.80 245.03 244.06 243.26 248.19 5.16%
EPS 18.11 16.18 8.78 9.55 9.24 7.68 5.74 114.96%
DPS 0.00 0.00 0.00 7.34 0.00 0.00 0.00 -
NAPS 1.3736 0.667 0.6677 0.9722 1.143 1.0803 1.1203 14.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.64 1.70 1.81 1.68 1.88 1.90 2.18 -
P/RPS 0.41 0.43 0.48 0.34 0.37 0.37 0.42 -1.59%
P/EPS 6.04 7.01 13.76 8.73 9.69 11.77 18.11 -51.87%
EY 16.56 14.27 7.27 11.46 10.32 8.49 5.52 107.86%
DY 0.00 0.00 0.00 8.81 0.00 0.00 0.00 -
P/NAPS 0.80 1.70 1.81 0.86 0.78 0.84 0.93 -9.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 09/08/11 10/05/11 23/02/11 10/11/10 10/08/10 12/05/10 -
Price 1.63 1.59 1.86 1.68 1.69 2.00 2.29 -
P/RPS 0.41 0.41 0.50 0.34 0.33 0.39 0.44 -4.59%
P/EPS 6.00 6.55 14.14 8.73 8.71 12.39 19.02 -53.62%
EY 16.67 15.26 7.07 11.46 11.48 8.07 5.26 115.60%
DY 0.00 0.00 0.00 8.81 0.00 0.00 0.00 -
P/NAPS 0.79 1.59 1.86 0.86 0.70 0.88 0.97 -12.77%

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