[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -70.38%
YoY- 29.06%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 117,587 90,698 61,349 36,470 133,654 103,497 65,660 47.31%
PBT 20,337 15,493 9,598 4,874 16,595 10,653 5,211 147.26%
Tax -8,408 -6,858 -4,562 -2,360 -8,108 -5,076 -3,374 83.50%
NP 11,929 8,635 5,036 2,514 8,487 5,577 1,837 246.88%
-
NP to SH 11,929 8,635 5,036 2,514 8,487 5,577 1,837 246.88%
-
Tax Rate 41.34% 44.27% 47.53% 48.42% 48.86% 47.65% 64.75% -
Total Cost 105,658 82,063 56,313 33,956 125,167 97,920 63,823 39.81%
-
Net Worth 107,840 104,345 100,719 99,693 97,593 94,983 91,412 11.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,106 - - - 2,178 - - -
Div Payout % 26.04% - - - 25.67% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 107,840 104,345 100,719 99,693 97,593 94,983 91,412 11.61%
NOSH 44,378 44,214 43,982 43,344 43,568 43,570 43,738 0.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.14% 9.52% 8.21% 6.89% 6.35% 5.39% 2.80% -
ROE 11.06% 8.28% 5.00% 2.52% 8.70% 5.87% 2.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 264.96 205.13 139.48 84.14 306.77 237.54 150.12 45.89%
EPS 26.88 19.53 11.45 5.80 19.44 12.80 4.20 243.54%
DPS 7.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.43 2.36 2.29 2.30 2.24 2.18 2.09 10.54%
Adjusted Per Share Value based on latest NOSH - 43,344
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.24 62.66 42.38 25.20 92.34 71.50 45.36 47.32%
EPS 8.24 5.97 3.48 1.74 5.86 3.85 1.27 246.68%
DPS 2.15 0.00 0.00 0.00 1.51 0.00 0.00 -
NAPS 0.745 0.7209 0.6959 0.6888 0.6743 0.6562 0.6316 11.60%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.42 2.80 2.23 2.08 1.20 1.38 1.39 -
P/RPS 0.91 1.36 1.60 2.47 0.39 0.58 0.93 -1.43%
P/EPS 9.00 14.34 19.48 35.86 6.16 10.78 33.10 -57.92%
EY 11.11 6.98 5.13 2.79 16.23 9.28 3.02 137.74%
DY 2.89 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 1.00 1.19 0.97 0.90 0.54 0.63 0.67 30.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 15/08/03 21/05/03 28/02/03 21/11/02 13/08/02 -
Price 2.98 2.54 2.48 1.88 1.42 1.02 1.40 -
P/RPS 1.12 1.24 1.78 2.23 0.46 0.43 0.93 13.15%
P/EPS 11.09 13.01 21.66 32.41 7.29 7.97 33.33 -51.88%
EY 9.02 7.69 4.62 3.09 13.72 12.55 3.00 107.89%
DY 2.35 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 1.23 1.08 1.08 0.82 0.63 0.47 0.67 49.76%

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