[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.85%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 186,059 161,962 158,200 141,980 129,663 130,484 121,502 32.68%
PBT 25,077 22,181 21,316 18,708 16,659 16,844 14,370 44.70%
Tax -5,525 -5,090 -4,098 -3,804 -1,363 -2,117 -2,026 94.59%
NP 19,552 17,090 17,218 14,904 15,296 14,726 12,344 35.69%
-
NP to SH 18,705 15,742 15,804 13,796 14,056 13,694 12,344 31.76%
-
Tax Rate 22.03% 22.95% 19.22% 20.33% 8.18% 12.57% 14.10% -
Total Cost 166,507 144,872 140,982 127,076 114,367 115,757 109,158 32.34%
-
Net Worth 141,286 130,269 129,518 129,423 126,222 122,447 132,503 4.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,613 5,514 8,267 - 10,975 6,091 9,851 5.06%
Div Payout % 56.74% 35.03% 52.31% - 78.09% 44.48% 79.81% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 141,286 130,269 129,518 129,423 126,222 122,447 132,503 4.35%
NOSH 68,920 68,925 68,892 68,842 68,599 45,689 49,257 24.97%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.51% 10.55% 10.88% 10.50% 11.80% 11.29% 10.16% -
ROE 13.24% 12.08% 12.20% 10.66% 11.14% 11.18% 9.32% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 269.96 234.98 229.63 206.24 189.02 285.59 246.67 6.17%
EPS 27.14 22.84 22.94 20.04 20.49 29.97 25.06 5.43%
DPS 15.40 8.00 12.00 0.00 16.00 13.33 20.00 -15.92%
NAPS 2.05 1.89 1.88 1.88 1.84 2.68 2.69 -16.49%
Adjusted Per Share Value based on latest NOSH - 68,842
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 128.54 111.90 109.30 98.09 89.58 90.15 83.94 32.68%
EPS 12.92 10.88 10.92 9.53 9.71 9.46 8.53 31.72%
DPS 7.33 3.81 5.71 0.00 7.58 4.21 6.81 5.00%
NAPS 0.9761 0.90 0.8948 0.8942 0.8721 0.846 0.9154 4.35%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.20 1.24 1.38 1.46 1.42 2.42 2.08 -
P/RPS 0.44 0.53 0.60 0.71 0.75 0.85 0.84 -34.89%
P/EPS 4.42 5.43 6.02 7.29 6.93 8.07 8.30 -34.17%
EY 22.62 18.42 16.62 13.73 14.43 12.39 12.05 51.88%
DY 12.83 6.45 8.70 0.00 11.27 5.51 9.62 21.05%
P/NAPS 0.59 0.66 0.73 0.78 0.77 0.90 0.77 -16.19%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 11/11/08 06/08/08 07/05/08 25/02/08 05/11/07 02/08/07 -
Price 1.29 1.19 1.43 1.47 1.30 1.38 2.10 -
P/RPS 0.48 0.51 0.62 0.71 0.69 0.48 0.85 -31.56%
P/EPS 4.75 5.21 6.23 7.34 6.34 4.60 8.38 -31.39%
EY 21.04 19.19 16.04 13.63 15.76 21.72 11.93 45.72%
DY 11.94 6.72 8.39 0.00 12.31 9.66 9.52 16.21%
P/NAPS 0.63 0.63 0.76 0.78 0.71 0.51 0.78 -13.21%

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