[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 203.59%
YoY- 182.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 61,349 36,470 133,654 103,497 65,660 32,108 141,355 -42.76%
PBT 9,598 4,874 16,595 10,653 5,211 3,812 12,464 -16.02%
Tax -4,562 -2,360 -8,108 -5,076 -3,374 -1,864 -6,979 -24.73%
NP 5,036 2,514 8,487 5,577 1,837 1,948 5,485 -5.54%
-
NP to SH 5,036 2,514 8,487 5,577 1,837 1,948 5,485 -5.54%
-
Tax Rate 47.53% 48.42% 48.86% 47.65% 64.75% 48.90% 55.99% -
Total Cost 56,313 33,956 125,167 97,920 63,823 30,160 135,870 -44.50%
-
Net Worth 100,719 99,693 97,593 94,983 91,412 91,772 89,240 8.42%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,178 - - - - -
Div Payout % - - 25.67% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 100,719 99,693 97,593 94,983 91,412 91,772 89,240 8.42%
NOSH 43,982 43,344 43,568 43,570 43,738 43,288 43,531 0.69%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.21% 6.89% 6.35% 5.39% 2.80% 6.07% 3.88% -
ROE 5.00% 2.52% 8.70% 5.87% 2.01% 2.12% 6.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 139.48 84.14 306.77 237.54 150.12 74.17 324.72 -43.15%
EPS 11.45 5.80 19.44 12.80 4.20 4.50 12.60 -6.19%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.30 2.24 2.18 2.09 2.12 2.05 7.68%
Adjusted Per Share Value based on latest NOSH - 43,488
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.38 25.20 92.34 71.50 45.36 22.18 97.66 -42.76%
EPS 3.48 1.74 5.86 3.85 1.27 1.35 3.79 -5.54%
DPS 0.00 0.00 1.51 0.00 0.00 0.00 0.00 -
NAPS 0.6959 0.6888 0.6743 0.6562 0.6316 0.634 0.6165 8.43%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.23 2.08 1.20 1.38 1.39 1.40 1.10 -
P/RPS 1.60 2.47 0.39 0.58 0.93 1.89 0.34 181.61%
P/EPS 19.48 35.86 6.16 10.78 33.10 31.11 8.73 71.01%
EY 5.13 2.79 16.23 9.28 3.02 3.21 11.45 -41.53%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.54 0.63 0.67 0.66 0.54 47.92%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 15/08/03 21/05/03 28/02/03 21/11/02 13/08/02 23/05/02 28/02/02 -
Price 2.48 1.88 1.42 1.02 1.40 1.45 1.40 -
P/RPS 1.78 2.23 0.46 0.43 0.93 1.95 0.43 158.48%
P/EPS 21.66 32.41 7.29 7.97 33.33 32.22 11.11 56.25%
EY 4.62 3.09 13.72 12.55 3.00 3.10 9.00 -35.96%
DY 0.00 0.00 3.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.82 0.63 0.47 0.67 0.68 0.68 36.24%

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