[TIENWAH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 28.19%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 291,849 196,168 94,743 408,081 314,578 203,259 97,458 107.62%
PBT 38,211 25,955 13,020 47,222 39,772 25,483 9,123 159.61%
Tax -5,987 -3,626 -1,845 -6,847 -7,068 -4,787 -1,770 125.16%
NP 32,224 22,329 11,175 40,375 32,704 20,696 7,353 167.55%
-
NP to SH 23,001 16,068 7,635 27,168 21,194 13,121 4,020 219.56%
-
Tax Rate 15.67% 13.97% 14.17% 14.50% 17.77% 18.79% 19.40% -
Total Cost 259,625 173,839 83,568 367,706 281,874 182,563 90,105 102.35%
-
Net Worth 235,447 230,623 226,763 217,113 224,872 231,547 219,798 4.68%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,468 7,468 - 16,442 8,222 8,219 - -
Div Payout % 32.47% 46.48% - 60.52% 38.80% 62.65% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 235,447 230,623 226,763 217,113 224,872 231,547 219,798 4.68%
NOSH 96,495 96,495 96,495 96,495 96,511 96,477 96,402 0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.04% 11.38% 11.80% 9.89% 10.40% 10.18% 7.54% -
ROE 9.77% 6.97% 3.37% 12.51% 9.42% 5.67% 1.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 302.45 203.29 98.18 422.90 325.95 210.68 101.09 107.49%
EPS 23.84 16.65 7.91 28.15 21.96 13.60 4.17 219.38%
DPS 7.74 7.74 0.00 17.04 8.52 8.52 0.00 -
NAPS 2.44 2.39 2.35 2.25 2.33 2.40 2.28 4.62%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 201.63 135.53 65.46 281.94 217.34 140.43 67.33 107.62%
EPS 15.89 11.10 5.27 18.77 14.64 9.07 2.78 219.34%
DPS 5.16 5.16 0.00 11.36 5.68 5.68 0.00 -
NAPS 1.6267 1.5933 1.5667 1.50 1.5536 1.5997 1.5185 4.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.41 2.38 2.27 2.00 2.12 1.91 2.07 -
P/RPS 0.80 1.17 2.31 0.47 0.65 0.91 2.05 -46.56%
P/EPS 10.11 14.29 28.69 7.10 9.65 14.04 49.64 -65.35%
EY 9.89 7.00 3.49 14.08 10.36 7.12 2.01 189.00%
DY 3.21 3.25 0.00 8.52 4.02 4.46 0.00 -
P/NAPS 0.99 1.00 0.97 0.89 0.91 0.80 0.91 5.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 28/05/12 -
Price 2.60 2.36 2.37 2.04 2.10 1.93 2.13 -
P/RPS 0.86 1.16 2.41 0.48 0.64 0.92 2.11 -44.99%
P/EPS 10.91 14.17 29.95 7.25 9.56 14.19 51.08 -64.23%
EY 9.17 7.06 3.34 13.80 10.46 7.05 1.96 179.46%
DY 2.98 3.28 0.00 8.35 4.06 4.41 0.00 -
P/NAPS 1.07 0.99 1.01 0.91 0.90 0.80 0.93 9.79%

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