[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -78.64%
YoY- 1.35%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 114,148 89,960 56,542 26,880 117,587 90,698 61,349 50.99%
PBT 14,212 12,819 7,758 3,929 20,337 15,493 9,598 29.75%
Tax -4,826 -4,161 -2,621 -1,381 -8,408 -6,858 -4,562 3.80%
NP 9,386 8,658 5,137 2,548 11,929 8,635 5,036 51.16%
-
NP to SH 9,386 8,658 5,137 2,548 11,929 8,635 5,036 51.16%
-
Tax Rate 33.96% 32.46% 33.78% 35.15% 41.34% 44.27% 47.53% -
Total Cost 104,762 81,302 51,405 24,332 105,658 82,063 56,313 50.97%
-
Net Worth 115,804 114,809 111,204 111,896 107,840 104,345 100,719 9.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,759 - - - 3,106 - - -
Div Payout % 72.01% - - - 26.04% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 115,804 114,809 111,204 111,896 107,840 104,345 100,719 9.70%
NOSH 45,060 45,023 45,021 44,938 44,378 44,214 43,982 1.61%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.22% 9.62% 9.09% 9.48% 10.14% 9.52% 8.21% -
ROE 8.11% 7.54% 4.62% 2.28% 11.06% 8.28% 5.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 253.32 199.81 125.59 59.82 264.96 205.13 139.48 48.58%
EPS 20.83 19.23 11.41 5.67 26.88 19.53 11.45 48.75%
DPS 15.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.57 2.55 2.47 2.49 2.43 2.36 2.29 7.95%
Adjusted Per Share Value based on latest NOSH - 44,938
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 78.86 62.15 39.06 18.57 81.24 62.66 42.38 51.00%
EPS 6.48 5.98 3.55 1.76 8.24 5.97 3.48 51.07%
DPS 4.67 0.00 0.00 0.00 2.15 0.00 0.00 -
NAPS 0.8001 0.7932 0.7683 0.7731 0.745 0.7209 0.6959 9.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.49 2.75 2.98 2.85 2.42 2.80 2.23 -
P/RPS 0.98 1.38 2.37 4.76 0.91 1.36 1.60 -27.77%
P/EPS 11.95 14.30 26.12 50.26 9.00 14.34 19.48 -27.69%
EY 8.37 6.99 3.83 1.99 11.11 6.98 5.13 38.38%
DY 6.02 0.00 0.00 0.00 2.89 0.00 0.00 -
P/NAPS 0.97 1.08 1.21 1.14 1.00 1.19 0.97 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 19/08/04 18/05/04 26/02/04 19/11/03 15/08/03 -
Price 2.25 2.60 2.85 2.63 2.98 2.54 2.48 -
P/RPS 0.89 1.30 2.27 4.40 1.12 1.24 1.78 -36.87%
P/EPS 10.80 13.52 24.98 46.38 11.09 13.01 21.66 -36.98%
EY 9.26 7.40 4.00 2.16 9.02 7.69 4.62 58.63%
DY 6.67 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 0.88 1.02 1.15 1.06 1.23 1.08 1.08 -12.70%

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