[TIENWAH] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 140.54%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 27,109 113,769 90,047 55,599 27,916 114,148 89,960 -55.08%
PBT 3,014 16,253 13,938 7,540 3,656 14,212 12,819 -61.93%
Tax -905 -3,166 -2,010 -984 -866 -4,826 -4,161 -63.86%
NP 2,109 13,087 11,928 6,556 2,790 9,386 8,658 -61.02%
-
NP to SH 1,821 10,936 10,161 5,494 2,284 9,386 8,658 -64.66%
-
Tax Rate 30.03% 19.48% 14.42% 13.05% 23.69% 33.96% 32.46% -
Total Cost 25,000 100,682 78,119 49,043 25,126 104,762 81,302 -54.47%
-
Net Worth 122,610 119,951 119,434 114,759 117,811 115,804 114,809 4.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,431 - - - 6,759 - -
Div Payout % - 49.67% - - - 72.01% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 122,610 119,951 119,434 114,759 117,811 115,804 114,809 4.48%
NOSH 45,411 45,264 45,240 45,180 45,138 45,060 45,023 0.57%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.78% 11.50% 13.25% 11.79% 9.99% 8.22% 9.62% -
ROE 1.49% 9.12% 8.51% 4.79% 1.94% 8.11% 7.54% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.70 251.34 199.04 123.06 61.85 253.32 199.81 -55.34%
EPS 4.01 24.16 22.46 12.16 5.06 20.83 19.23 -64.86%
DPS 0.00 12.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.70 2.65 2.64 2.54 2.61 2.57 2.55 3.88%
Adjusted Per Share Value based on latest NOSH - 45,211
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.73 78.60 62.21 38.41 19.29 78.86 62.15 -55.08%
EPS 1.26 7.56 7.02 3.80 1.58 6.48 5.98 -64.62%
DPS 0.00 3.75 0.00 0.00 0.00 4.67 0.00 -
NAPS 0.8471 0.8287 0.8252 0.7929 0.8139 0.8001 0.7932 4.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.20 1.82 2.15 2.21 2.30 2.49 2.75 -
P/RPS 3.69 0.72 1.08 1.80 3.72 0.98 1.38 92.76%
P/EPS 54.86 7.53 9.57 18.17 45.45 11.95 14.30 145.26%
EY 1.82 13.27 10.45 5.50 2.20 8.37 6.99 -59.25%
DY 0.00 6.59 0.00 0.00 0.00 6.02 0.00 -
P/NAPS 0.81 0.69 0.81 0.87 0.88 0.97 1.08 -17.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 24/11/05 25/08/05 26/05/05 28/02/05 25/11/04 -
Price 1.97 2.21 1.84 2.08 2.29 2.25 2.60 -
P/RPS 3.30 0.88 0.92 1.69 3.70 0.89 1.30 86.19%
P/EPS 49.13 9.15 8.19 17.11 45.26 10.80 13.52 136.54%
EY 2.04 10.93 12.21 5.85 2.21 9.26 7.40 -57.67%
DY 0.00 5.43 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.73 0.83 0.70 0.82 0.88 0.88 1.02 -20.00%

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