[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 52.18%
YoY- 54.73%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 90,698 61,349 36,470 133,654 103,497 65,660 32,108 99.70%
PBT 15,493 9,598 4,874 16,595 10,653 5,211 3,812 154.45%
Tax -6,858 -4,562 -2,360 -8,108 -5,076 -3,374 -1,864 138.13%
NP 8,635 5,036 2,514 8,487 5,577 1,837 1,948 169.60%
-
NP to SH 8,635 5,036 2,514 8,487 5,577 1,837 1,948 169.60%
-
Tax Rate 44.27% 47.53% 48.42% 48.86% 47.65% 64.75% 48.90% -
Total Cost 82,063 56,313 33,956 125,167 97,920 63,823 30,160 94.78%
-
Net Worth 104,345 100,719 99,693 97,593 94,983 91,412 91,772 8.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,178 - - - -
Div Payout % - - - 25.67% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 104,345 100,719 99,693 97,593 94,983 91,412 91,772 8.92%
NOSH 44,214 43,982 43,344 43,568 43,570 43,738 43,288 1.41%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.52% 8.21% 6.89% 6.35% 5.39% 2.80% 6.07% -
ROE 8.28% 5.00% 2.52% 8.70% 5.87% 2.01% 2.12% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 205.13 139.48 84.14 306.77 237.54 150.12 74.17 96.90%
EPS 19.53 11.45 5.80 19.44 12.80 4.20 4.50 165.83%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.36 2.29 2.30 2.24 2.18 2.09 2.12 7.40%
Adjusted Per Share Value based on latest NOSH - 43,565
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 62.66 42.38 25.20 92.34 71.50 45.36 22.18 99.71%
EPS 5.97 3.48 1.74 5.86 3.85 1.27 1.35 169.17%
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.7209 0.6959 0.6888 0.6743 0.6562 0.6316 0.634 8.93%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.80 2.23 2.08 1.20 1.38 1.39 1.40 -
P/RPS 1.36 1.60 2.47 0.39 0.58 0.93 1.89 -19.68%
P/EPS 14.34 19.48 35.86 6.16 10.78 33.10 31.11 -40.30%
EY 6.98 5.13 2.79 16.23 9.28 3.02 3.21 67.76%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 1.19 0.97 0.90 0.54 0.63 0.67 0.66 48.08%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 15/08/03 21/05/03 28/02/03 21/11/02 13/08/02 23/05/02 -
Price 2.54 2.48 1.88 1.42 1.02 1.40 1.45 -
P/RPS 1.24 1.78 2.23 0.46 0.43 0.93 1.95 -26.03%
P/EPS 13.01 21.66 32.41 7.29 7.97 33.33 32.22 -45.33%
EY 7.69 4.62 3.09 13.72 12.55 3.00 3.10 83.14%
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 0.82 0.63 0.47 0.67 0.68 36.08%

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