[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 80.43%
YoY- -22.03%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 188,981 90,754 354,666 264,949 176,047 89,809 328,610 -30.91%
PBT 20,973 6,522 21,113 15,906 9,332 4,670 28,369 -18.28%
Tax -4,095 -1,495 -2,212 -3,037 -2,032 -1,411 -7,113 -30.86%
NP 16,878 5,027 18,901 12,869 7,300 3,259 21,256 -14.28%
-
NP to SH 11,710 3,178 13,821 10,030 5,559 2,077 15,450 -16.91%
-
Tax Rate 19.53% 22.92% 10.48% 19.09% 21.77% 30.21% 25.07% -
Total Cost 172,103 85,727 335,765 252,080 168,747 86,550 307,354 -32.13%
-
Net Worth 96,536 96,642 140,722 165,443 156,368 162,157 155,740 -27.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 10,626 - - - 13,816 -
Div Payout % - - 76.88% - - - 89.43% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 96,536 96,642 140,722 165,443 156,368 162,157 155,740 -27.36%
NOSH 96,536 96,642 71,797 68,934 68,884 69,003 68,911 25.27%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.93% 5.54% 5.33% 4.86% 4.15% 3.63% 6.47% -
ROE 12.13% 3.29% 9.82% 6.06% 3.56% 1.28% 9.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 195.76 93.91 493.98 384.35 255.57 130.15 476.86 -44.85%
EPS 12.14 3.29 19.25 14.55 8.07 3.01 22.42 -33.64%
DPS 0.00 0.00 14.80 0.00 0.00 0.00 20.05 -
NAPS 1.00 1.00 1.96 2.40 2.27 2.35 2.26 -42.01%
Adjusted Per Share Value based on latest NOSH - 68,890
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 130.56 62.70 245.03 183.05 121.63 62.05 227.03 -30.91%
EPS 8.09 2.20 9.55 6.93 3.84 1.43 10.67 -16.89%
DPS 0.00 0.00 7.34 0.00 0.00 0.00 9.55 -
NAPS 0.667 0.6677 0.9722 1.143 1.0803 1.1203 1.076 -27.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.70 1.81 1.68 1.88 1.90 2.18 1.80 -
P/RPS 0.87 1.93 0.34 0.49 0.74 1.67 0.38 73.97%
P/EPS 14.01 55.04 8.73 12.92 23.54 72.43 8.03 45.07%
EY 7.14 1.82 11.46 7.74 4.25 1.38 12.46 -31.08%
DY 0.00 0.00 8.81 0.00 0.00 0.00 11.14 -
P/NAPS 1.70 1.81 0.86 0.78 0.84 0.93 0.80 65.51%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 10/05/11 23/02/11 10/11/10 10/08/10 12/05/10 25/02/10 -
Price 1.59 1.86 1.68 1.69 2.00 2.29 1.91 -
P/RPS 0.81 1.98 0.34 0.44 0.78 1.76 0.40 60.26%
P/EPS 13.11 56.56 8.73 11.62 24.78 76.08 8.52 33.38%
EY 7.63 1.77 11.46 8.61 4.04 1.31 11.74 -25.02%
DY 0.00 0.00 8.81 0.00 0.00 0.00 10.50 -
P/NAPS 1.59 1.86 0.86 0.70 0.88 0.97 0.85 51.99%

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