[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 49.42%
YoY- 14.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 150,882 75,276 186,059 121,472 79,100 35,495 129,663 10.64%
PBT 15,536 8,011 25,077 16,636 10,658 4,677 16,659 -4.55%
Tax -3,503 -1,676 -5,525 -3,818 -2,049 -951 -1,363 87.73%
NP 12,033 6,335 19,552 12,818 8,609 3,726 15,296 -14.79%
-
NP to SH 9,252 5,414 18,705 11,807 7,902 3,449 14,056 -24.35%
-
Tax Rate 22.55% 20.92% 22.03% 22.95% 19.22% 20.33% 8.18% -
Total Cost 138,849 68,941 166,507 108,654 70,491 31,769 114,367 13.81%
-
Net Worth 149,603 144,806 141,286 130,269 129,518 129,423 126,222 12.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,515 - 10,613 4,135 4,133 - 10,975 -36.82%
Div Payout % 59.61% - 56.74% 35.03% 52.31% - 78.09% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 149,603 144,806 141,286 130,269 129,518 129,423 126,222 12.00%
NOSH 68,941 68,955 68,920 68,925 68,892 68,842 68,599 0.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.98% 8.42% 10.51% 10.55% 10.88% 10.50% 11.80% -
ROE 6.18% 3.74% 13.24% 9.06% 6.10% 2.66% 11.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 218.85 109.17 269.96 176.24 114.82 51.56 189.02 10.27%
EPS 13.42 7.85 27.14 17.13 11.47 5.01 20.49 -24.60%
DPS 8.00 0.00 15.40 6.00 6.00 0.00 16.00 -37.03%
NAPS 2.17 2.10 2.05 1.89 1.88 1.88 1.84 11.63%
Adjusted Per Share Value based on latest NOSH - 68,871
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 104.24 52.01 128.54 83.92 54.65 24.52 89.58 10.64%
EPS 6.39 3.74 12.92 8.16 5.46 2.38 9.71 -24.36%
DPS 3.81 0.00 7.33 2.86 2.86 0.00 7.58 -36.80%
NAPS 1.0336 1.0004 0.9761 0.90 0.8948 0.8942 0.8721 12.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.55 1.41 1.20 1.24 1.38 1.46 1.42 -
P/RPS 0.71 1.29 0.44 0.70 1.20 2.83 0.75 -3.59%
P/EPS 11.55 17.96 4.42 7.24 12.03 29.14 6.93 40.61%
EY 8.66 5.57 22.62 13.81 8.31 3.43 14.43 -28.87%
DY 5.16 0.00 12.83 4.84 4.35 0.00 11.27 -40.62%
P/NAPS 0.71 0.67 0.59 0.66 0.73 0.78 0.77 -5.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 07/05/09 24/02/09 11/11/08 06/08/08 07/05/08 25/02/08 -
Price 1.82 1.54 1.29 1.19 1.43 1.47 1.30 -
P/RPS 0.83 1.41 0.48 0.68 1.25 2.85 0.69 13.11%
P/EPS 13.56 19.61 4.75 6.95 12.47 29.34 6.34 66.07%
EY 7.37 5.10 21.04 14.39 8.02 3.41 15.76 -39.78%
DY 4.40 0.00 11.94 5.04 4.20 0.00 12.31 -49.66%
P/NAPS 0.84 0.73 0.63 0.63 0.76 0.78 0.71 11.87%

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