[TIENWAH] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 42.7%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,662 26,880 26,889 29,349 24,879 36,470 30,157 -1.09%
PBT 3,829 3,929 4,844 5,895 4,724 4,874 5,942 -25.41%
Tax -1,240 -1,381 -1,550 -2,296 -2,202 -2,360 -3,032 -44.93%
NP 2,589 2,548 3,294 3,599 2,522 2,514 2,910 -7.50%
-
NP to SH 2,589 2,548 3,294 3,599 2,522 2,514 2,910 -7.50%
-
Tax Rate 32.38% 35.15% 32.00% 38.95% 46.61% 48.42% 51.03% -
Total Cost 27,073 24,332 23,595 25,750 22,357 33,956 27,247 -0.42%
-
Net Worth 111,214 111,896 107,876 104,344 100,791 99,693 87,130 17.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,107 - - - 2,178 -
Div Payout % - - 94.34% - - - 74.85% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 111,214 111,896 107,876 104,344 100,791 99,693 87,130 17.68%
NOSH 45,026 44,938 44,393 44,213 44,013 43,344 43,565 2.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.73% 9.48% 12.25% 12.26% 10.14% 6.89% 9.65% -
ROE 2.33% 2.28% 3.05% 3.45% 2.50% 2.52% 3.34% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 65.88 59.82 60.57 66.38 56.53 84.14 69.22 -3.24%
EPS 5.75 5.67 7.42 8.14 5.73 5.80 6.66 -9.33%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 2.47 2.49 2.43 2.36 2.29 2.30 2.00 15.12%
Adjusted Per Share Value based on latest NOSH - 44,213
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.49 18.57 18.58 20.28 17.19 25.20 20.83 -1.09%
EPS 1.79 1.76 2.28 2.49 1.74 1.74 2.01 -7.44%
DPS 0.00 0.00 2.15 0.00 0.00 0.00 1.50 -
NAPS 0.7684 0.7731 0.7453 0.7209 0.6964 0.6888 0.602 17.68%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.98 2.85 2.42 2.80 2.23 2.08 1.20 -
P/RPS 4.52 4.76 4.00 4.22 3.95 2.47 1.73 89.80%
P/EPS 51.83 50.26 32.61 34.40 38.92 35.86 17.97 102.75%
EY 1.93 1.99 3.07 2.91 2.57 2.79 5.57 -50.69%
DY 0.00 0.00 2.89 0.00 0.00 0.00 4.17 -
P/NAPS 1.21 1.14 1.00 1.19 0.97 0.90 0.60 59.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 18/05/04 26/02/04 19/11/03 15/08/03 21/05/03 28/02/03 -
Price 2.85 2.63 2.98 2.54 2.48 1.88 1.42 -
P/RPS 4.33 4.40 4.92 3.83 4.39 2.23 2.05 64.69%
P/EPS 49.57 46.38 40.16 31.20 43.28 32.41 21.26 75.92%
EY 2.02 2.16 2.49 3.20 2.31 3.09 4.70 -43.07%
DY 0.00 0.00 2.35 0.00 0.00 0.00 3.52 -
P/NAPS 1.15 1.06 1.23 1.08 1.08 0.82 0.71 37.96%

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