[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.8%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 290,599 188,981 90,754 354,666 264,949 176,047 89,809 118.61%
PBT 34,423 20,973 6,522 21,113 15,906 9,332 4,670 278.29%
Tax -6,506 -4,095 -1,495 -2,212 -3,037 -2,032 -1,411 176.77%
NP 27,917 16,878 5,027 18,901 12,869 7,300 3,259 318.10%
-
NP to SH 19,665 11,710 3,178 13,821 10,030 5,559 2,077 346.93%
-
Tax Rate 18.90% 19.53% 22.92% 10.48% 19.09% 21.77% 30.21% -
Total Cost 262,682 172,103 85,727 335,765 252,080 168,747 86,550 109.48%
-
Net Worth 198,822 96,536 96,642 140,722 165,443 156,368 162,157 14.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 10,626 - - - -
Div Payout % - - - 76.88% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 198,822 96,536 96,642 140,722 165,443 156,368 162,157 14.54%
NOSH 96,515 96,536 96,642 71,797 68,934 68,884 69,003 25.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.61% 8.93% 5.54% 5.33% 4.86% 4.15% 3.63% -
ROE 9.89% 12.13% 3.29% 9.82% 6.06% 3.56% 1.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 301.09 195.76 93.91 493.98 384.35 255.57 130.15 74.82%
EPS 20.38 12.14 3.29 19.25 14.55 8.07 3.01 257.48%
DPS 0.00 0.00 0.00 14.80 0.00 0.00 0.00 -
NAPS 2.06 1.00 1.00 1.96 2.40 2.27 2.35 -8.39%
Adjusted Per Share Value based on latest NOSH - 71,799
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 200.77 130.56 62.70 245.03 183.05 121.63 62.05 118.60%
EPS 13.59 8.09 2.20 9.55 6.93 3.84 1.43 348.05%
DPS 0.00 0.00 0.00 7.34 0.00 0.00 0.00 -
NAPS 1.3736 0.667 0.6677 0.9722 1.143 1.0803 1.1203 14.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.64 1.70 1.81 1.68 1.88 1.90 2.18 -
P/RPS 0.54 0.87 1.93 0.34 0.49 0.74 1.67 -52.85%
P/EPS 8.05 14.01 55.04 8.73 12.92 23.54 72.43 -76.85%
EY 12.42 7.14 1.82 11.46 7.74 4.25 1.38 332.09%
DY 0.00 0.00 0.00 8.81 0.00 0.00 0.00 -
P/NAPS 0.80 1.70 1.81 0.86 0.78 0.84 0.93 -9.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 09/08/11 10/05/11 23/02/11 10/11/10 10/08/10 12/05/10 -
Price 1.63 1.59 1.86 1.68 1.69 2.00 2.29 -
P/RPS 0.54 0.81 1.98 0.34 0.44 0.78 1.76 -54.47%
P/EPS 8.00 13.11 56.56 8.73 11.62 24.78 76.08 -77.69%
EY 12.50 7.63 1.77 11.46 8.61 4.04 1.31 349.25%
DY 0.00 0.00 0.00 8.81 0.00 0.00 0.00 -
P/NAPS 0.79 1.59 1.86 0.86 0.70 0.88 0.97 -12.77%

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