[TIENWAH] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 100.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 26,880 117,587 90,698 61,349 36,470 133,654 103,497 -59.25%
PBT 3,929 20,337 15,493 9,598 4,874 16,595 10,653 -48.53%
Tax -1,381 -8,408 -6,858 -4,562 -2,360 -8,108 -5,076 -57.97%
NP 2,548 11,929 8,635 5,036 2,514 8,487 5,577 -40.65%
-
NP to SH 2,548 11,929 8,635 5,036 2,514 8,487 5,577 -40.65%
-
Tax Rate 35.15% 41.34% 44.27% 47.53% 48.42% 48.86% 47.65% -
Total Cost 24,332 105,658 82,063 56,313 33,956 125,167 97,920 -60.44%
-
Net Worth 111,896 107,840 104,345 100,719 99,693 97,593 94,983 11.53%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,106 - - - 2,178 - -
Div Payout % - 26.04% - - - 25.67% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 111,896 107,840 104,345 100,719 99,693 97,593 94,983 11.53%
NOSH 44,938 44,378 44,214 43,982 43,344 43,568 43,570 2.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.48% 10.14% 9.52% 8.21% 6.89% 6.35% 5.39% -
ROE 2.28% 11.06% 8.28% 5.00% 2.52% 8.70% 5.87% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 59.82 264.96 205.13 139.48 84.14 306.77 237.54 -60.08%
EPS 5.67 26.88 19.53 11.45 5.80 19.44 12.80 -41.86%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.49 2.43 2.36 2.29 2.30 2.24 2.18 9.25%
Adjusted Per Share Value based on latest NOSH - 44,013
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.57 81.24 62.66 42.38 25.20 92.34 71.50 -59.25%
EPS 1.76 8.24 5.97 3.48 1.74 5.86 3.85 -40.62%
DPS 0.00 2.15 0.00 0.00 0.00 1.51 0.00 -
NAPS 0.7731 0.745 0.7209 0.6959 0.6888 0.6743 0.6562 11.53%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.85 2.42 2.80 2.23 2.08 1.20 1.38 -
P/RPS 4.76 0.91 1.36 1.60 2.47 0.39 0.58 306.34%
P/EPS 50.26 9.00 14.34 19.48 35.86 6.16 10.78 178.82%
EY 1.99 11.11 6.98 5.13 2.79 16.23 9.28 -64.14%
DY 0.00 2.89 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 1.14 1.00 1.19 0.97 0.90 0.54 0.63 48.44%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 26/02/04 19/11/03 15/08/03 21/05/03 28/02/03 21/11/02 -
Price 2.63 2.98 2.54 2.48 1.88 1.42 1.02 -
P/RPS 4.40 1.12 1.24 1.78 2.23 0.46 0.43 370.66%
P/EPS 46.38 11.09 13.01 21.66 32.41 7.29 7.97 223.18%
EY 2.16 9.02 7.69 4.62 3.09 13.72 12.55 -69.02%
DY 0.00 2.35 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 1.06 1.23 1.08 1.08 0.82 0.63 0.47 71.89%

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