[TIENWAH] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 36.0%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 27,683 27,916 24,188 33,418 29,662 26,880 26,889 1.96%
PBT 3,884 3,656 1,393 5,061 3,829 3,929 4,844 -13.70%
Tax -118 -866 -665 -1,540 -1,240 -1,381 -1,550 -82.06%
NP 3,766 2,790 728 3,521 2,589 2,548 3,294 9.34%
-
NP to SH 3,210 2,284 728 3,521 2,589 2,548 3,294 -1.70%
-
Tax Rate 3.04% 23.69% 47.74% 30.43% 32.38% 35.15% 32.00% -
Total Cost 23,917 25,126 23,460 29,897 27,073 24,332 23,595 0.90%
-
Net Worth 114,836 117,811 115,491 114,815 111,214 111,896 107,876 4.26%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,740 - - - 3,107 -
Div Payout % - - 925.93% - - - 94.34% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 114,836 117,811 115,491 114,815 111,214 111,896 107,876 4.26%
NOSH 45,211 45,138 44,938 45,025 45,026 44,938 44,393 1.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.60% 9.99% 3.01% 10.54% 8.73% 9.48% 12.25% -
ROE 2.80% 1.94% 0.63% 3.07% 2.33% 2.28% 3.05% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 61.23 61.85 53.82 74.22 65.88 59.82 60.57 0.72%
EPS 7.10 5.06 1.62 7.82 5.75 5.67 7.42 -2.89%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 7.00 -
NAPS 2.54 2.61 2.57 2.55 2.47 2.49 2.43 2.99%
Adjusted Per Share Value based on latest NOSH - 45,025
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.13 19.29 16.71 23.09 20.49 18.57 18.58 1.96%
EPS 2.22 1.58 0.50 2.43 1.79 1.76 2.28 -1.76%
DPS 0.00 0.00 4.66 0.00 0.00 0.00 2.15 -
NAPS 0.7934 0.8139 0.7979 0.7932 0.7684 0.7731 0.7453 4.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.21 2.30 2.49 2.75 2.98 2.85 2.42 -
P/RPS 3.61 3.72 4.63 3.71 4.52 4.76 4.00 -6.61%
P/EPS 31.13 45.45 153.70 35.17 51.83 50.26 32.61 -3.05%
EY 3.21 2.20 0.65 2.84 1.93 1.99 3.07 3.02%
DY 0.00 0.00 6.02 0.00 0.00 0.00 2.89 -
P/NAPS 0.87 0.88 0.97 1.08 1.21 1.14 1.00 -8.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 25/11/04 19/08/04 18/05/04 26/02/04 -
Price 2.08 2.29 2.25 2.60 2.85 2.63 2.98 -
P/RPS 3.40 3.70 4.18 3.50 4.33 4.40 4.92 -21.85%
P/EPS 29.30 45.26 138.89 33.25 49.57 46.38 40.16 -18.97%
EY 3.41 2.21 0.72 3.01 2.02 2.16 2.49 23.34%
DY 0.00 0.00 6.67 0.00 0.00 0.00 2.35 -
P/NAPS 0.82 0.88 0.88 1.02 1.15 1.06 1.23 -23.70%

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