[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.35%
YoY- -20.27%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 115,814 87,574 54,450 27,109 113,769 90,047 55,599 62.88%
PBT 14,076 10,241 5,865 3,014 16,253 13,938 7,540 51.44%
Tax -4,012 -2,974 -2,207 -905 -3,166 -2,010 -984 154.56%
NP 10,064 7,267 3,658 2,109 13,087 11,928 6,556 32.96%
-
NP to SH 8,437 6,026 2,967 1,821 10,936 10,161 5,494 33.00%
-
Tax Rate 28.50% 29.04% 37.63% 30.03% 19.48% 14.42% 13.05% -
Total Cost 105,750 80,307 50,792 25,000 100,682 78,119 49,043 66.67%
-
Net Worth 118,709 116,793 118,134 122,610 119,951 119,434 114,759 2.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,822 4,544 4,543 - 5,431 - - -
Div Payout % 80.86% 75.41% 153.14% - 49.67% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 118,709 116,793 118,134 122,610 119,951 119,434 114,759 2.27%
NOSH 45,482 45,444 45,436 45,411 45,264 45,240 45,180 0.44%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.69% 8.30% 6.72% 7.78% 11.50% 13.25% 11.79% -
ROE 7.11% 5.16% 2.51% 1.49% 9.12% 8.51% 4.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 254.63 192.70 119.84 59.70 251.34 199.04 123.06 62.16%
EPS 18.55 13.26 6.53 4.01 24.16 22.46 12.16 32.41%
DPS 15.00 10.00 10.00 0.00 12.00 0.00 0.00 -
NAPS 2.61 2.57 2.60 2.70 2.65 2.64 2.54 1.82%
Adjusted Per Share Value based on latest NOSH - 45,411
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 80.01 60.50 37.62 18.73 78.60 62.21 38.41 62.88%
EPS 5.83 4.16 2.05 1.26 7.56 7.02 3.80 32.91%
DPS 4.71 3.14 3.14 0.00 3.75 0.00 0.00 -
NAPS 0.8201 0.8069 0.8162 0.8471 0.8287 0.8252 0.7929 2.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.87 1.88 1.93 2.20 1.82 2.15 2.21 -
P/RPS 0.73 0.98 1.61 3.69 0.72 1.08 1.80 -45.11%
P/EPS 10.08 14.18 29.56 54.86 7.53 9.57 18.17 -32.41%
EY 9.92 7.05 3.38 1.82 13.27 10.45 5.50 48.01%
DY 8.02 5.32 5.18 0.00 6.59 0.00 0.00 -
P/NAPS 0.72 0.73 0.74 0.81 0.69 0.81 0.87 -11.82%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 09/08/06 13/06/06 28/02/06 24/11/05 25/08/05 -
Price 1.90 1.96 1.86 1.97 2.21 1.84 2.08 -
P/RPS 0.75 1.02 1.55 3.30 0.88 0.92 1.69 -41.73%
P/EPS 10.24 14.78 28.48 49.13 9.15 8.19 17.11 -28.91%
EY 9.76 6.77 3.51 2.04 10.93 12.21 5.85 40.53%
DY 7.89 5.10 5.38 0.00 5.43 0.00 0.00 -
P/NAPS 0.73 0.76 0.72 0.73 0.83 0.70 0.82 -7.43%

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