[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.86%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 389,132 392,336 378,972 408,081 419,437 406,518 389,832 -0.11%
PBT 50,948 51,910 52,080 47,222 53,029 50,966 36,492 24.89%
Tax -7,982 -7,252 -7,380 -6,847 -9,424 -9,574 -7,080 8.31%
NP 42,965 44,658 44,700 40,375 43,605 41,392 29,412 28.71%
-
NP to SH 30,668 32,136 30,540 27,168 28,258 26,242 16,080 53.73%
-
Tax Rate 15.67% 13.97% 14.17% 14.50% 17.77% 18.79% 19.40% -
Total Cost 346,166 347,678 334,272 367,706 375,832 365,126 360,420 -2.65%
-
Net Worth 235,447 230,623 226,829 217,150 224,872 231,547 219,798 4.68%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 9,958 14,937 - 16,445 10,963 16,439 - -
Div Payout % 32.47% 46.48% - 60.53% 38.80% 62.65% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 235,447 230,623 226,829 217,150 224,872 231,547 219,798 4.68%
NOSH 96,495 96,495 96,523 96,511 96,511 96,477 96,402 0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.04% 11.38% 11.80% 9.89% 10.40% 10.18% 7.54% -
ROE 13.03% 13.93% 13.46% 12.51% 12.57% 11.33% 7.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 403.27 406.59 392.62 422.83 434.60 421.36 404.38 -0.18%
EPS 31.79 33.30 31.64 28.15 29.28 27.20 16.68 53.65%
DPS 10.32 15.48 0.00 17.04 11.36 17.04 0.00 -
NAPS 2.44 2.39 2.35 2.25 2.33 2.40 2.28 4.62%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 268.84 271.06 261.82 281.94 289.78 280.86 269.33 -0.12%
EPS 21.19 22.20 21.10 18.77 19.52 18.13 11.11 53.73%
DPS 6.88 10.32 0.00 11.36 7.57 11.36 0.00 -
NAPS 1.6267 1.5933 1.5671 1.5003 1.5536 1.5997 1.5185 4.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.41 2.38 2.27 2.00 2.12 1.91 2.07 -
P/RPS 0.60 0.59 0.58 0.47 0.49 0.45 0.51 11.43%
P/EPS 7.58 7.15 7.17 7.10 7.24 7.02 12.41 -27.98%
EY 13.19 13.99 13.94 14.08 13.81 14.24 8.06 38.82%
DY 4.28 6.50 0.00 8.52 5.36 8.92 0.00 -
P/NAPS 0.99 1.00 0.97 0.89 0.91 0.80 0.91 5.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 28/05/12 -
Price 2.60 2.36 2.37 2.04 2.10 1.93 2.13 -
P/RPS 0.64 0.58 0.60 0.48 0.48 0.46 0.53 13.38%
P/EPS 8.18 7.09 7.49 7.25 7.17 7.10 12.77 -25.67%
EY 12.22 14.11 13.35 13.80 13.94 14.09 7.83 34.51%
DY 3.97 6.56 0.00 8.35 5.41 8.83 0.00 -
P/NAPS 1.07 0.99 1.01 0.91 0.90 0.80 0.93 9.79%

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