[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.1%
YoY- -17.4%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 264,949 176,047 89,809 328,610 238,084 150,882 75,276 131.20%
PBT 15,906 9,332 4,670 28,369 22,926 15,536 8,011 57.90%
Tax -3,037 -2,032 -1,411 -7,113 -5,728 -3,503 -1,676 48.57%
NP 12,869 7,300 3,259 21,256 17,198 12,033 6,335 60.32%
-
NP to SH 10,030 5,559 2,077 15,450 12,864 9,252 5,414 50.78%
-
Tax Rate 19.09% 21.77% 30.21% 25.07% 24.98% 22.55% 20.92% -
Total Cost 252,080 168,747 86,550 307,354 220,886 138,849 68,941 137.15%
-
Net Worth 165,443 156,368 162,157 155,740 156,491 149,603 144,806 9.27%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 13,816 5,515 5,515 - -
Div Payout % - - - 89.43% 42.87% 59.61% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 165,443 156,368 162,157 155,740 156,491 149,603 144,806 9.27%
NOSH 68,934 68,884 69,003 68,911 68,938 68,941 68,955 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.86% 4.15% 3.63% 6.47% 7.22% 7.98% 8.42% -
ROE 6.06% 3.56% 1.28% 9.92% 8.22% 6.18% 3.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 384.35 255.57 130.15 476.86 345.36 218.85 109.17 131.25%
EPS 14.55 8.07 3.01 22.42 18.66 13.42 7.85 50.83%
DPS 0.00 0.00 0.00 20.05 8.00 8.00 0.00 -
NAPS 2.40 2.27 2.35 2.26 2.27 2.17 2.10 9.30%
Adjusted Per Share Value based on latest NOSH - 68,960
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 183.05 121.63 62.05 227.03 164.49 104.24 52.01 131.20%
EPS 6.93 3.84 1.43 10.67 8.89 6.39 3.74 50.80%
DPS 0.00 0.00 0.00 9.55 3.81 3.81 0.00 -
NAPS 1.143 1.0803 1.1203 1.076 1.0812 1.0336 1.0004 9.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.88 1.90 2.18 1.80 1.87 1.55 1.41 -
P/RPS 0.49 0.74 1.67 0.38 0.54 0.71 1.29 -47.52%
P/EPS 12.92 23.54 72.43 8.03 10.02 11.55 17.96 -19.69%
EY 7.74 4.25 1.38 12.46 9.98 8.66 5.57 24.50%
DY 0.00 0.00 0.00 11.14 4.28 5.16 0.00 -
P/NAPS 0.78 0.84 0.93 0.80 0.82 0.71 0.67 10.65%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 10/08/10 12/05/10 25/02/10 10/11/09 04/08/09 07/05/09 -
Price 1.69 2.00 2.29 1.91 1.89 1.82 1.54 -
P/RPS 0.44 0.78 1.76 0.40 0.55 0.83 1.41 -53.96%
P/EPS 11.62 24.78 76.08 8.52 10.13 13.56 19.61 -29.42%
EY 8.61 4.04 1.31 11.74 9.87 7.37 5.10 41.73%
DY 0.00 0.00 0.00 10.50 4.23 4.40 0.00 -
P/NAPS 0.70 0.88 0.97 0.85 0.83 0.84 0.73 -2.75%

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