[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 36.85%
YoY- 66.6%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 121,472 79,100 35,495 129,663 97,863 60,751 29,840 154.29%
PBT 16,636 10,658 4,677 16,659 12,633 7,185 3,936 160.72%
Tax -3,818 -2,049 -951 -1,363 -1,588 -1,013 -651 224.16%
NP 12,818 8,609 3,726 15,296 11,045 6,172 3,285 147.23%
-
NP to SH 11,807 7,902 3,449 14,056 10,271 6,172 2,934 152.35%
-
Tax Rate 22.95% 19.22% 20.33% 8.18% 12.57% 14.10% 16.54% -
Total Cost 108,654 70,491 31,769 114,367 86,818 54,579 26,555 155.16%
-
Net Worth 130,269 129,518 129,423 126,222 122,447 132,503 122,288 4.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,135 4,133 - 10,975 4,568 4,925 - -
Div Payout % 35.03% 52.31% - 78.09% 44.48% 79.81% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 130,269 129,518 129,423 126,222 122,447 132,503 122,288 4.29%
NOSH 68,925 68,892 68,842 68,599 45,689 49,257 45,629 31.55%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.55% 10.88% 10.50% 11.80% 11.29% 10.16% 11.01% -
ROE 9.06% 6.10% 2.66% 11.14% 8.39% 4.66% 2.40% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 176.24 114.82 51.56 189.02 214.19 123.33 65.40 93.30%
EPS 17.13 11.47 5.01 20.49 22.48 12.53 6.43 91.83%
DPS 6.00 6.00 0.00 16.00 10.00 10.00 0.00 -
NAPS 1.89 1.88 1.88 1.84 2.68 2.69 2.68 -20.72%
Adjusted Per Share Value based on latest NOSH - 68,568
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.92 54.65 24.52 89.58 67.61 41.97 20.62 154.25%
EPS 8.16 5.46 2.38 9.71 7.10 4.26 2.03 152.17%
DPS 2.86 2.86 0.00 7.58 3.16 3.40 0.00 -
NAPS 0.90 0.8948 0.8942 0.8721 0.846 0.9154 0.8449 4.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.24 1.38 1.46 1.42 2.42 2.08 1.80 -
P/RPS 0.70 1.20 2.83 0.75 1.13 1.69 2.75 -59.73%
P/EPS 7.24 12.03 29.14 6.93 10.77 16.60 27.99 -59.30%
EY 13.81 8.31 3.43 14.43 9.29 6.02 3.57 145.81%
DY 4.84 4.35 0.00 11.27 4.13 4.81 0.00 -
P/NAPS 0.66 0.73 0.78 0.77 0.90 0.77 0.67 -0.99%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 06/08/08 07/05/08 25/02/08 05/11/07 02/08/07 07/05/07 -
Price 1.19 1.43 1.47 1.30 1.38 2.10 1.85 -
P/RPS 0.68 1.25 2.85 0.69 0.64 1.70 2.83 -61.24%
P/EPS 6.95 12.47 29.34 6.34 6.14 16.76 28.77 -61.11%
EY 14.39 8.02 3.41 15.76 16.29 5.97 3.48 156.95%
DY 5.04 4.20 0.00 12.31 7.25 4.76 0.00 -
P/NAPS 0.63 0.76 0.78 0.71 0.51 0.78 0.69 -5.86%

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