[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -64.48%
YoY- 88.03%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 133,654 103,497 65,660 32,108 141,355 113,137 74,915 46.94%
PBT 16,595 10,653 5,211 3,812 12,464 8,039 5,256 114.76%
Tax -8,108 -5,076 -3,374 -1,864 -6,979 -6,068 -4,007 59.77%
NP 8,487 5,577 1,837 1,948 5,485 1,971 1,249 257.50%
-
NP to SH 8,487 5,577 1,837 1,948 5,485 1,971 1,249 257.50%
-
Tax Rate 48.86% 47.65% 64.75% 48.90% 55.99% 75.48% 76.24% -
Total Cost 125,167 97,920 63,823 30,160 135,870 111,166 73,666 42.25%
-
Net Worth 97,593 94,983 91,412 91,772 89,240 82,781 82,287 12.00%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,178 - - - - - - -
Div Payout % 25.67% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 97,593 94,983 91,412 91,772 89,240 82,781 82,287 12.00%
NOSH 43,568 43,570 43,738 43,288 43,531 43,800 36,735 12.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.35% 5.39% 2.80% 6.07% 3.88% 1.74% 1.67% -
ROE 8.70% 5.87% 2.01% 2.12% 6.15% 2.38% 1.52% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 306.77 237.54 150.12 74.17 324.72 258.30 203.93 31.18%
EPS 19.44 12.80 4.20 4.50 12.60 4.50 3.40 218.73%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.18 2.09 2.12 2.05 1.89 2.24 0.00%
Adjusted Per Share Value based on latest NOSH - 43,288
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 92.34 71.50 45.36 22.18 97.66 78.16 51.76 46.93%
EPS 5.86 3.85 1.27 1.35 3.79 1.36 0.86 258.16%
DPS 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6743 0.6562 0.6316 0.634 0.6165 0.5719 0.5685 12.01%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.20 1.38 1.39 1.40 1.10 1.24 1.60 -
P/RPS 0.39 0.58 0.93 1.89 0.34 0.48 0.78 -36.92%
P/EPS 6.16 10.78 33.10 31.11 8.73 27.56 47.06 -74.12%
EY 16.23 9.28 3.02 3.21 11.45 3.63 2.13 285.79%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.67 0.66 0.54 0.66 0.71 -16.63%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 21/11/02 13/08/02 23/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.42 1.02 1.40 1.45 1.40 1.35 1.45 -
P/RPS 0.46 0.43 0.93 1.95 0.43 0.52 0.71 -25.06%
P/EPS 7.29 7.97 33.33 32.22 11.11 30.00 42.65 -69.10%
EY 13.72 12.55 3.00 3.10 9.00 3.33 2.34 224.11%
DY 3.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.67 0.68 0.68 0.71 0.65 -2.05%

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