[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 38.15%
YoY- 40.56%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 89,960 56,542 26,880 117,587 90,698 61,349 36,470 82.26%
PBT 12,819 7,758 3,929 20,337 15,493 9,598 4,874 90.20%
Tax -4,161 -2,621 -1,381 -8,408 -6,858 -4,562 -2,360 45.79%
NP 8,658 5,137 2,548 11,929 8,635 5,036 2,514 127.53%
-
NP to SH 8,658 5,137 2,548 11,929 8,635 5,036 2,514 127.53%
-
Tax Rate 32.46% 33.78% 35.15% 41.34% 44.27% 47.53% 48.42% -
Total Cost 81,302 51,405 24,332 105,658 82,063 56,313 33,956 78.68%
-
Net Worth 114,809 111,204 111,896 107,840 104,345 100,719 99,693 9.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,106 - - - -
Div Payout % - - - 26.04% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 114,809 111,204 111,896 107,840 104,345 100,719 99,693 9.84%
NOSH 45,023 45,021 44,938 44,378 44,214 43,982 43,344 2.55%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.62% 9.09% 9.48% 10.14% 9.52% 8.21% 6.89% -
ROE 7.54% 4.62% 2.28% 11.06% 8.28% 5.00% 2.52% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 199.81 125.59 59.82 264.96 205.13 139.48 84.14 77.71%
EPS 19.23 11.41 5.67 26.88 19.53 11.45 5.80 121.86%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.55 2.47 2.49 2.43 2.36 2.29 2.30 7.10%
Adjusted Per Share Value based on latest NOSH - 44,393
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 62.15 39.06 18.57 81.24 62.66 42.38 25.20 82.24%
EPS 5.98 3.55 1.76 8.24 5.97 3.48 1.74 127.22%
DPS 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
NAPS 0.7932 0.7683 0.7731 0.745 0.7209 0.6959 0.6888 9.83%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.75 2.98 2.85 2.42 2.80 2.23 2.08 -
P/RPS 1.38 2.37 4.76 0.91 1.36 1.60 2.47 -32.09%
P/EPS 14.30 26.12 50.26 9.00 14.34 19.48 35.86 -45.73%
EY 6.99 3.83 1.99 11.11 6.98 5.13 2.79 84.15%
DY 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
P/NAPS 1.08 1.21 1.14 1.00 1.19 0.97 0.90 12.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 18/05/04 26/02/04 19/11/03 15/08/03 21/05/03 -
Price 2.60 2.85 2.63 2.98 2.54 2.48 1.88 -
P/RPS 1.30 2.27 4.40 1.12 1.24 1.78 2.23 -30.14%
P/EPS 13.52 24.98 46.38 11.09 13.01 21.66 32.41 -44.08%
EY 7.40 4.00 2.16 9.02 7.69 4.62 3.09 78.71%
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 1.02 1.15 1.06 1.23 1.08 1.08 0.82 15.61%

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