[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 71.47%
YoY- 54.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 56,542 26,880 117,587 90,698 61,349 36,470 133,654 -43.67%
PBT 7,758 3,929 20,337 15,493 9,598 4,874 16,595 -39.79%
Tax -2,621 -1,381 -8,408 -6,858 -4,562 -2,360 -8,108 -52.93%
NP 5,137 2,548 11,929 8,635 5,036 2,514 8,487 -28.46%
-
NP to SH 5,137 2,548 11,929 8,635 5,036 2,514 8,487 -28.46%
-
Tax Rate 33.78% 35.15% 41.34% 44.27% 47.53% 48.42% 48.86% -
Total Cost 51,405 24,332 105,658 82,063 56,313 33,956 125,167 -44.77%
-
Net Worth 111,204 111,896 107,840 104,345 100,719 99,693 97,593 9.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,106 - - - 2,178 -
Div Payout % - - 26.04% - - - 25.67% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 111,204 111,896 107,840 104,345 100,719 99,693 97,593 9.10%
NOSH 45,021 44,938 44,378 44,214 43,982 43,344 43,568 2.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.09% 9.48% 10.14% 9.52% 8.21% 6.89% 6.35% -
ROE 4.62% 2.28% 11.06% 8.28% 5.00% 2.52% 8.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 125.59 59.82 264.96 205.13 139.48 84.14 306.77 -44.89%
EPS 11.41 5.67 26.88 19.53 11.45 5.80 19.44 -29.92%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 2.47 2.49 2.43 2.36 2.29 2.30 2.24 6.73%
Adjusted Per Share Value based on latest NOSH - 44,213
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 39.06 18.57 81.24 62.66 42.38 25.20 92.34 -43.67%
EPS 3.55 1.76 8.24 5.97 3.48 1.74 5.86 -28.42%
DPS 0.00 0.00 2.15 0.00 0.00 0.00 1.51 -
NAPS 0.7683 0.7731 0.745 0.7209 0.6959 0.6888 0.6743 9.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.98 2.85 2.42 2.80 2.23 2.08 1.20 -
P/RPS 2.37 4.76 0.91 1.36 1.60 2.47 0.39 233.37%
P/EPS 26.12 50.26 9.00 14.34 19.48 35.86 6.16 162.20%
EY 3.83 1.99 11.11 6.98 5.13 2.79 16.23 -61.84%
DY 0.00 0.00 2.89 0.00 0.00 0.00 4.17 -
P/NAPS 1.21 1.14 1.00 1.19 0.97 0.90 0.54 71.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 18/05/04 26/02/04 19/11/03 15/08/03 21/05/03 28/02/03 -
Price 2.85 2.63 2.98 2.54 2.48 1.88 1.42 -
P/RPS 2.27 4.40 1.12 1.24 1.78 2.23 0.46 190.13%
P/EPS 24.98 46.38 11.09 13.01 21.66 32.41 7.29 127.45%
EY 4.00 2.16 9.02 7.69 4.62 3.09 13.72 -56.06%
DY 0.00 0.00 2.35 0.00 0.00 0.00 3.52 -
P/NAPS 1.15 1.06 1.23 1.08 1.08 0.82 0.63 49.41%

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