[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -38.28%
YoY- -51.99%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 367,374 360,412 348,074 350,076 353,686 355,784 354,812 2.34%
PBT 37,622 32,982 13,904 4,684 22,979 28,652 30,788 14.25%
Tax -1,791 -3,606 -1,906 -1,652 -7,159 -5,156 -6,784 -58.74%
NP 35,831 29,376 11,998 3,032 15,820 23,496 24,004 30.51%
-
NP to SH 33,975 29,596 15,172 8,352 13,531 16,998 18,160 51.65%
-
Tax Rate 4.76% 10.93% 13.71% 35.27% 31.15% 18.00% 22.03% -
Total Cost 331,543 331,036 336,076 347,044 337,866 332,288 330,808 0.14%
-
Net Worth 284,652 279,835 247,027 242,202 236,412 234,482 238,342 12.53%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,368 5,146 7,719 - 6,754 3,859 5,789 107.60%
Div Payout % 51.12% 17.39% 50.88% - 49.92% 22.71% 31.88% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 284,652 279,835 247,027 242,202 236,412 234,482 238,342 12.53%
NOSH 96,492 96,495 96,495 96,495 96,495 96,495 96,495 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.75% 8.15% 3.45% 0.87% 4.47% 6.60% 6.77% -
ROE 11.94% 10.58% 6.14% 3.45% 5.72% 7.25% 7.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 380.73 373.50 360.72 362.79 366.53 368.71 367.70 2.34%
EPS 35.21 30.67 15.72 8.64 14.02 17.61 18.82 51.65%
DPS 18.00 5.33 8.00 0.00 7.00 4.00 6.00 107.59%
NAPS 2.95 2.90 2.56 2.51 2.45 2.43 2.47 12.53%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 253.81 249.00 240.48 241.86 244.36 245.80 245.13 2.34%
EPS 23.47 20.45 10.48 5.77 9.35 11.74 12.55 51.61%
DPS 12.00 3.56 5.33 0.00 4.67 2.67 4.00 107.59%
NAPS 1.9666 1.9333 1.7067 1.6733 1.6333 1.62 1.6467 12.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.57 1.72 1.74 1.88 1.86 2.16 2.34 -
P/RPS 0.68 0.46 0.48 0.52 0.51 0.59 0.64 4.11%
P/EPS 7.30 5.61 11.07 21.72 13.26 12.26 12.43 -29.80%
EY 13.70 17.83 9.04 4.60 7.54 8.16 8.04 42.52%
DY 7.00 3.10 4.60 0.00 3.76 1.85 2.56 95.18%
P/NAPS 0.87 0.59 0.68 0.75 0.76 0.89 0.95 -5.68%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 11/11/15 10/08/15 12/05/15 16/02/15 13/11/14 06/08/14 -
Price 3.01 1.82 1.68 1.87 1.98 2.10 2.34 -
P/RPS 0.79 0.49 0.47 0.52 0.54 0.57 0.64 15.02%
P/EPS 8.55 5.93 10.68 21.61 14.12 11.92 12.43 -22.02%
EY 11.70 16.85 9.36 4.63 7.08 8.39 8.04 28.32%
DY 5.98 2.93 4.76 0.00 3.54 1.90 2.56 75.78%
P/NAPS 1.02 0.63 0.66 0.75 0.81 0.86 0.95 4.84%

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