[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.63%
YoY- 16.51%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 87,574 54,450 27,109 113,769 90,047 55,599 27,916 114.14%
PBT 10,241 5,865 3,014 16,253 13,938 7,540 3,656 98.58%
Tax -2,974 -2,207 -905 -3,166 -2,010 -984 -866 127.45%
NP 7,267 3,658 2,109 13,087 11,928 6,556 2,790 89.19%
-
NP to SH 6,026 2,967 1,821 10,936 10,161 5,494 2,284 90.82%
-
Tax Rate 29.04% 37.63% 30.03% 19.48% 14.42% 13.05% 23.69% -
Total Cost 80,307 50,792 25,000 100,682 78,119 49,043 25,126 116.82%
-
Net Worth 116,793 118,134 122,610 119,951 119,434 114,759 117,811 -0.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,544 4,543 - 5,431 - - - -
Div Payout % 75.41% 153.14% - 49.67% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 116,793 118,134 122,610 119,951 119,434 114,759 117,811 -0.57%
NOSH 45,444 45,436 45,411 45,264 45,240 45,180 45,138 0.45%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.30% 6.72% 7.78% 11.50% 13.25% 11.79% 9.99% -
ROE 5.16% 2.51% 1.49% 9.12% 8.51% 4.79% 1.94% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 192.70 119.84 59.70 251.34 199.04 123.06 61.85 113.17%
EPS 13.26 6.53 4.01 24.16 22.46 12.16 5.06 89.96%
DPS 10.00 10.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.57 2.60 2.70 2.65 2.64 2.54 2.61 -1.02%
Adjusted Per Share Value based on latest NOSH - 45,321
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 60.50 37.62 18.73 78.60 62.21 38.41 19.29 114.11%
EPS 4.16 2.05 1.26 7.56 7.02 3.80 1.58 90.56%
DPS 3.14 3.14 0.00 3.75 0.00 0.00 0.00 -
NAPS 0.8069 0.8162 0.8471 0.8287 0.8252 0.7929 0.8139 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.88 1.93 2.20 1.82 2.15 2.21 2.30 -
P/RPS 0.98 1.61 3.69 0.72 1.08 1.80 3.72 -58.87%
P/EPS 14.18 29.56 54.86 7.53 9.57 18.17 45.45 -53.96%
EY 7.05 3.38 1.82 13.27 10.45 5.50 2.20 117.20%
DY 5.32 5.18 0.00 6.59 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.81 0.69 0.81 0.87 0.88 -11.70%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 09/08/06 13/06/06 28/02/06 24/11/05 25/08/05 26/05/05 -
Price 1.96 1.86 1.97 2.21 1.84 2.08 2.29 -
P/RPS 1.02 1.55 3.30 0.88 0.92 1.69 3.70 -57.60%
P/EPS 14.78 28.48 49.13 9.15 8.19 17.11 45.26 -52.54%
EY 6.77 3.51 2.04 10.93 12.21 5.85 2.21 110.78%
DY 5.10 5.38 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.73 0.83 0.70 0.82 0.88 -9.30%

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