[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 15.78%
YoY- 56.97%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 328,610 317,445 301,764 301,104 186,059 161,962 158,200 62.58%
PBT 28,369 30,568 31,072 32,044 25,077 22,181 21,316 20.92%
Tax -7,113 -7,637 -7,006 -6,704 -5,525 -5,090 -4,098 44.28%
NP 21,256 22,930 24,066 25,340 19,552 17,090 17,218 15.03%
-
NP to SH 15,450 17,152 18,504 21,656 18,705 15,742 15,804 -1.49%
-
Tax Rate 25.07% 24.98% 22.55% 20.92% 22.03% 22.95% 19.22% -
Total Cost 307,354 294,514 277,698 275,764 166,507 144,872 140,982 67.89%
-
Net Worth 155,740 156,491 149,603 144,806 141,286 130,269 129,518 13.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,816 7,353 11,030 - 10,613 5,514 8,267 40.69%
Div Payout % 89.43% 42.87% 59.61% - 56.74% 35.03% 52.31% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 155,740 156,491 149,603 144,806 141,286 130,269 129,518 13.04%
NOSH 68,911 68,938 68,941 68,955 68,920 68,925 68,892 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.47% 7.22% 7.98% 8.42% 10.51% 10.55% 10.88% -
ROE 9.92% 10.96% 12.37% 14.96% 13.24% 12.08% 12.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 476.86 460.47 437.71 436.66 269.96 234.98 229.63 62.55%
EPS 22.42 24.88 26.84 31.40 27.14 22.84 22.94 -1.51%
DPS 20.05 10.67 16.00 0.00 15.40 8.00 12.00 40.67%
NAPS 2.26 2.27 2.17 2.10 2.05 1.89 1.88 13.01%
Adjusted Per Share Value based on latest NOSH - 68,955
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 227.03 219.32 208.48 208.03 128.54 111.90 109.30 62.57%
EPS 10.67 11.85 12.78 14.96 12.92 10.88 10.92 -1.52%
DPS 9.55 5.08 7.62 0.00 7.33 3.81 5.71 40.76%
NAPS 1.076 1.0812 1.0336 1.0004 0.9761 0.90 0.8948 13.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.80 1.87 1.55 1.41 1.20 1.24 1.38 -
P/RPS 0.38 0.41 0.35 0.32 0.44 0.53 0.60 -26.18%
P/EPS 8.03 7.52 5.77 4.49 4.42 5.43 6.02 21.11%
EY 12.46 13.30 17.32 22.27 22.62 18.42 16.62 -17.43%
DY 11.14 5.70 10.32 0.00 12.83 6.45 8.70 17.86%
P/NAPS 0.80 0.82 0.71 0.67 0.59 0.66 0.73 6.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 10/11/09 04/08/09 07/05/09 24/02/09 11/11/08 06/08/08 -
Price 1.91 1.89 1.82 1.54 1.29 1.19 1.43 -
P/RPS 0.40 0.41 0.42 0.35 0.48 0.51 0.62 -25.27%
P/EPS 8.52 7.60 6.78 4.90 4.75 5.21 6.23 23.13%
EY 11.74 13.16 14.75 20.39 21.04 19.19 16.04 -18.73%
DY 10.50 5.64 8.79 0.00 11.94 6.72 8.39 16.08%
P/NAPS 0.85 0.83 0.84 0.73 0.63 0.63 0.76 7.72%

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