[TIENWAH] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -21.5%
YoY- 56.97%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 90,526 87,202 75,606 75,276 64,587 42,372 43,605 62.52%
PBT 5,443 7,390 7,526 8,011 8,486 5,978 5,980 -6.06%
Tax -1,385 -2,225 -1,827 -1,676 -1,752 -1,769 -1,098 16.69%
NP 4,058 5,165 5,699 6,335 6,734 4,209 4,882 -11.56%
-
NP to SH 2,586 3,612 3,840 5,414 6,897 3,905 4,452 -30.31%
-
Tax Rate 25.45% 30.11% 24.28% 20.92% 20.65% 29.59% 18.36% -
Total Cost 86,468 82,037 69,907 68,941 57,853 38,163 38,723 70.59%
-
Net Worth 155,849 156,474 149,601 144,806 141,267 130,166 129,562 13.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,309 - 5,515 - 6,477 - 4,134 59.06%
Div Payout % 321.33% - 143.63% - 93.92% - 92.88% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 155,849 156,474 149,601 144,806 141,267 130,166 129,562 13.06%
NOSH 68,960 68,931 68,940 68,955 68,911 68,871 68,916 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.48% 5.92% 7.54% 8.42% 10.43% 9.93% 11.20% -
ROE 1.66% 2.31% 2.57% 3.74% 4.88% 3.00% 3.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.27 126.51 109.67 109.17 93.73 61.52 63.27 62.45%
EPS 3.75 5.24 5.57 7.85 10.01 5.67 6.46 -30.34%
DPS 12.05 0.00 8.00 0.00 9.40 0.00 6.00 58.97%
NAPS 2.26 2.27 2.17 2.10 2.05 1.89 1.88 13.01%
Adjusted Per Share Value based on latest NOSH - 68,955
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.54 60.25 52.23 52.01 44.62 29.27 30.13 62.50%
EPS 1.79 2.50 2.65 3.74 4.77 2.70 3.08 -30.28%
DPS 5.74 0.00 3.81 0.00 4.48 0.00 2.86 58.90%
NAPS 1.0767 1.0811 1.0336 1.0004 0.976 0.8993 0.8951 13.06%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.80 1.87 1.55 1.41 1.20 1.24 1.38 -
P/RPS 1.37 1.48 1.41 1.29 1.28 2.02 2.18 -26.56%
P/EPS 48.00 35.69 27.83 17.96 11.99 21.87 21.36 71.31%
EY 2.08 2.80 3.59 5.57 8.34 4.57 4.68 -41.67%
DY 6.69 0.00 5.16 0.00 7.83 0.00 4.35 33.13%
P/NAPS 0.80 0.82 0.71 0.67 0.59 0.66 0.73 6.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 10/11/09 04/08/09 07/05/09 24/02/09 11/11/08 06/08/08 -
Price 1.91 1.89 1.82 1.54 1.29 1.19 1.43 -
P/RPS 1.45 1.49 1.66 1.41 1.38 1.93 2.26 -25.55%
P/EPS 50.93 36.07 32.68 19.61 12.89 20.99 22.14 73.99%
EY 1.96 2.77 3.06 5.10 7.76 4.76 4.52 -42.62%
DY 6.31 0.00 4.40 0.00 7.29 0.00 4.20 31.07%
P/NAPS 0.85 0.83 0.84 0.73 0.63 0.63 0.76 7.72%

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