[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 68.54%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 55,599 27,916 114,148 89,960 56,542 26,880 117,587 -39.33%
PBT 7,540 3,656 14,212 12,819 7,758 3,929 20,337 -48.42%
Tax -984 -866 -4,826 -4,161 -2,621 -1,381 -8,408 -76.10%
NP 6,556 2,790 9,386 8,658 5,137 2,548 11,929 -32.92%
-
NP to SH 5,494 2,284 9,386 8,658 5,137 2,548 11,929 -40.39%
-
Tax Rate 13.05% 23.69% 33.96% 32.46% 33.78% 35.15% 41.34% -
Total Cost 49,043 25,126 104,762 81,302 51,405 24,332 105,658 -40.07%
-
Net Worth 114,759 117,811 115,804 114,809 111,204 111,896 107,840 4.23%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,759 - - - 3,106 -
Div Payout % - - 72.01% - - - 26.04% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 114,759 117,811 115,804 114,809 111,204 111,896 107,840 4.23%
NOSH 45,180 45,138 45,060 45,023 45,021 44,938 44,378 1.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.79% 9.99% 8.22% 9.62% 9.09% 9.48% 10.14% -
ROE 4.79% 1.94% 8.11% 7.54% 4.62% 2.28% 11.06% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 123.06 61.85 253.32 199.81 125.59 59.82 264.96 -40.05%
EPS 12.16 5.06 20.83 19.23 11.41 5.67 26.88 -41.09%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 7.00 -
NAPS 2.54 2.61 2.57 2.55 2.47 2.49 2.43 2.99%
Adjusted Per Share Value based on latest NOSH - 45,025
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.41 19.29 78.86 62.15 39.06 18.57 81.24 -39.33%
EPS 3.80 1.58 6.48 5.98 3.55 1.76 8.24 -40.33%
DPS 0.00 0.00 4.67 0.00 0.00 0.00 2.15 -
NAPS 0.7929 0.8139 0.8001 0.7932 0.7683 0.7731 0.745 4.24%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.21 2.30 2.49 2.75 2.98 2.85 2.42 -
P/RPS 1.80 3.72 0.98 1.38 2.37 4.76 0.91 57.64%
P/EPS 18.17 45.45 11.95 14.30 26.12 50.26 9.00 59.80%
EY 5.50 2.20 8.37 6.99 3.83 1.99 11.11 -37.44%
DY 0.00 0.00 6.02 0.00 0.00 0.00 2.89 -
P/NAPS 0.87 0.88 0.97 1.08 1.21 1.14 1.00 -8.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 25/11/04 19/08/04 18/05/04 26/02/04 -
Price 2.08 2.29 2.25 2.60 2.85 2.63 2.98 -
P/RPS 1.69 3.70 0.89 1.30 2.27 4.40 1.12 31.58%
P/EPS 17.11 45.26 10.80 13.52 24.98 46.38 11.09 33.55%
EY 5.85 2.21 9.26 7.40 4.00 2.16 9.02 -25.09%
DY 0.00 0.00 6.67 0.00 0.00 0.00 2.35 -
P/NAPS 0.82 0.88 0.88 1.02 1.15 1.06 1.23 -23.70%

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