[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -39.14%
YoY- 26.49%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 408,081 419,437 406,518 389,832 388,575 387,465 377,962 5.21%
PBT 47,222 53,029 50,966 36,492 44,580 45,897 41,946 8.17%
Tax -6,847 -9,424 -9,574 -7,080 -6,206 -8,674 -8,190 -11.20%
NP 40,375 43,605 41,392 29,412 38,374 37,222 33,756 12.61%
-
NP to SH 27,168 28,258 26,242 16,080 26,421 26,220 23,420 10.35%
-
Tax Rate 14.50% 17.77% 18.79% 19.40% 13.92% 18.90% 19.53% -
Total Cost 367,706 375,832 365,126 360,420 350,201 350,242 344,206 4.48%
-
Net Worth 217,150 224,872 231,547 219,798 211,335 198,822 96,536 71.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 16,445 10,963 16,439 - 16,405 - - -
Div Payout % 60.53% 38.80% 62.65% - 62.09% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 217,150 224,872 231,547 219,798 211,335 198,822 96,536 71.25%
NOSH 96,511 96,511 96,477 96,402 96,500 96,515 96,536 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.89% 10.40% 10.18% 7.54% 9.88% 9.61% 8.93% -
ROE 12.51% 12.57% 11.33% 7.32% 12.50% 13.19% 24.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 422.83 434.60 421.36 404.38 402.67 401.45 391.52 5.23%
EPS 28.15 29.28 27.20 16.68 27.38 27.17 24.28 10.31%
DPS 17.04 11.36 17.04 0.00 17.00 0.00 0.00 -
NAPS 2.25 2.33 2.40 2.28 2.19 2.06 1.00 71.28%
Adjusted Per Share Value based on latest NOSH - 96,402
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 281.94 289.78 280.86 269.33 268.46 267.69 261.13 5.22%
EPS 18.77 19.52 18.13 11.11 18.25 18.11 16.18 10.35%
DPS 11.36 7.57 11.36 0.00 11.33 0.00 0.00 -
NAPS 1.5003 1.5536 1.5997 1.5185 1.4601 1.3736 0.667 71.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.00 2.12 1.91 2.07 1.79 1.64 1.70 -
P/RPS 0.47 0.49 0.45 0.51 0.44 0.41 0.43 6.08%
P/EPS 7.10 7.24 7.02 12.41 6.54 6.04 7.01 0.85%
EY 14.08 13.81 14.24 8.06 15.30 16.56 14.27 -0.88%
DY 8.52 5.36 8.92 0.00 9.50 0.00 0.00 -
P/NAPS 0.89 0.91 0.80 0.91 0.82 0.80 1.70 -34.91%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 07/11/12 13/08/12 28/05/12 21/02/12 10/11/11 09/08/11 -
Price 2.04 2.10 1.93 2.13 2.05 1.63 1.59 -
P/RPS 0.48 0.48 0.46 0.53 0.51 0.41 0.41 11.02%
P/EPS 7.25 7.17 7.10 12.77 7.49 6.00 6.55 6.97%
EY 13.80 13.94 14.09 7.83 13.36 16.67 15.26 -6.45%
DY 8.35 5.41 8.83 0.00 8.29 0.00 0.00 -
P/NAPS 0.91 0.90 0.80 0.93 0.94 0.79 1.59 -30.94%

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