[TIENWAH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 27.8%
YoY- 89.93%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 88,522 95,681 101,425 94,743 93,503 111,319 105,801 -11.17%
PBT 2,975 12,256 12,935 13,020 7,450 14,289 16,360 -67.80%
Tax -1,376 -2,361 -1,781 -1,845 221 -2,281 -3,017 -40.66%
NP 1,599 9,895 11,154 11,175 7,671 12,008 13,343 -75.59%
-
NP to SH 1,525 6,933 8,433 7,635 5,974 8,073 9,101 -69.50%
-
Tax Rate 46.25% 19.26% 13.77% 14.17% -2.97% 15.96% 18.44% -
Total Cost 86,923 85,786 90,271 83,568 85,832 99,311 92,458 -4.02%
-
Net Worth 228,693 235,447 230,623 226,763 217,113 224,732 231,626 -0.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,166 - 7,468 - 8,221 - 8,222 -17.41%
Div Payout % 404.33% - 88.57% - 137.62% - 90.35% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 228,693 235,447 230,623 226,763 217,113 224,732 231,626 -0.84%
NOSH 96,495 96,495 96,495 96,495 96,495 96,451 96,511 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.81% 10.34% 11.00% 11.80% 8.20% 10.79% 12.61% -
ROE 0.67% 2.94% 3.66% 3.37% 2.75% 3.59% 3.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.74 99.16 105.11 98.18 96.90 115.41 109.63 -11.16%
EPS 1.58 7.18 8.74 7.91 6.19 8.37 9.43 -69.50%
DPS 6.39 0.00 7.74 0.00 8.52 0.00 8.52 -17.40%
NAPS 2.37 2.44 2.39 2.35 2.25 2.33 2.40 -0.83%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.16 66.10 70.07 65.46 64.60 76.91 73.10 -11.18%
EPS 1.05 4.79 5.83 5.27 4.13 5.58 6.29 -69.58%
DPS 4.26 0.00 5.16 0.00 5.68 0.00 5.68 -17.40%
NAPS 1.58 1.6267 1.5933 1.5667 1.50 1.5526 1.6003 -0.84%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.68 2.41 2.38 2.27 2.00 2.12 1.91 -
P/RPS 2.92 2.43 2.26 2.31 2.06 1.84 1.74 41.08%
P/EPS 169.58 33.54 27.23 28.69 32.30 25.33 20.25 310.78%
EY 0.59 2.98 3.67 3.49 3.10 3.95 4.94 -75.65%
DY 2.38 0.00 3.25 0.00 4.26 0.00 4.46 -34.13%
P/NAPS 1.13 0.99 1.00 0.97 0.89 0.91 0.80 25.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 07/11/13 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 -
Price 2.58 2.60 2.36 2.37 2.04 2.10 1.93 -
P/RPS 2.81 2.62 2.25 2.41 2.11 1.82 1.76 36.48%
P/EPS 163.25 36.19 27.00 29.95 32.95 25.09 20.47 297.66%
EY 0.61 2.76 3.70 3.34 3.03 3.99 4.89 -74.93%
DY 2.48 0.00 3.28 0.00 4.18 0.00 4.41 -31.79%
P/NAPS 1.09 1.07 0.99 1.01 0.91 0.90 0.80 22.83%

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