[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
05-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 66.41%
YoY- 70.44%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 79,100 35,495 129,663 97,863 60,751 29,840 115,814 -22.46%
PBT 10,658 4,677 16,659 12,633 7,185 3,936 14,076 -16.94%
Tax -2,049 -951 -1,363 -1,588 -1,013 -651 -4,012 -36.13%
NP 8,609 3,726 15,296 11,045 6,172 3,285 10,064 -9.89%
-
NP to SH 7,902 3,449 14,056 10,271 6,172 2,934 8,437 -4.27%
-
Tax Rate 19.22% 20.33% 8.18% 12.57% 14.10% 16.54% 28.50% -
Total Cost 70,491 31,769 114,367 86,818 54,579 26,555 105,750 -23.71%
-
Net Worth 129,518 129,423 126,222 122,447 132,503 122,288 118,709 5.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,133 - 10,975 4,568 4,925 - 6,822 -28.42%
Div Payout % 52.31% - 78.09% 44.48% 79.81% - 80.86% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 129,518 129,423 126,222 122,447 132,503 122,288 118,709 5.98%
NOSH 68,892 68,842 68,599 45,689 49,257 45,629 45,482 31.92%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.88% 10.50% 11.80% 11.29% 10.16% 11.01% 8.69% -
ROE 6.10% 2.66% 11.14% 8.39% 4.66% 2.40% 7.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 114.82 51.56 189.02 214.19 123.33 65.40 254.63 -41.22%
EPS 11.47 5.01 20.49 22.48 12.53 6.43 18.55 -27.44%
DPS 6.00 0.00 16.00 10.00 10.00 0.00 15.00 -45.74%
NAPS 1.88 1.88 1.84 2.68 2.69 2.68 2.61 -19.66%
Adjusted Per Share Value based on latest NOSH - 45,677
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 54.65 24.52 89.58 67.61 41.97 20.62 80.01 -22.45%
EPS 5.46 2.38 9.71 7.10 4.26 2.03 5.83 -4.28%
DPS 2.86 0.00 7.58 3.16 3.40 0.00 4.71 -28.31%
NAPS 0.8948 0.8942 0.8721 0.846 0.9154 0.8449 0.8201 5.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.38 1.46 1.42 2.42 2.08 1.80 1.87 -
P/RPS 1.20 2.83 0.75 1.13 1.69 2.75 0.73 39.32%
P/EPS 12.03 29.14 6.93 10.77 16.60 27.99 10.08 12.52%
EY 8.31 3.43 14.43 9.29 6.02 3.57 9.92 -11.14%
DY 4.35 0.00 11.27 4.13 4.81 0.00 8.02 -33.51%
P/NAPS 0.73 0.78 0.77 0.90 0.77 0.67 0.72 0.92%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/08/08 07/05/08 25/02/08 05/11/07 02/08/07 07/05/07 26/02/07 -
Price 1.43 1.47 1.30 1.38 2.10 1.85 1.90 -
P/RPS 1.25 2.85 0.69 0.64 1.70 2.83 0.75 40.61%
P/EPS 12.47 29.34 6.34 6.14 16.76 28.77 10.24 14.05%
EY 8.02 3.41 15.76 16.29 5.97 3.48 9.76 -12.28%
DY 4.20 0.00 12.31 7.25 4.76 0.00 7.89 -34.34%
P/NAPS 0.76 0.78 0.71 0.51 0.78 0.69 0.73 2.72%

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