[TIENWAH] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 11.45%
YoY- 45.18%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 225,840 186,059 153,272 148,012 135,318 129,663 126,103 47.42%
PBT 28,455 25,121 20,661 20,131 17,400 16,659 16,468 43.94%
Tax -6,295 -5,570 -3,593 -2,399 -1,663 -1,363 -2,626 79.02%
NP 22,160 19,551 17,068 17,732 15,737 15,296 13,842 36.81%
-
NP to SH 20,668 18,704 15,592 16,241 14,572 14,056 12,682 38.44%
-
Tax Rate 22.12% 22.17% 17.39% 11.92% 9.56% 8.18% 15.95% -
Total Cost 203,680 166,508 136,204 130,280 119,581 114,367 112,261 48.70%
-
Net Worth 144,806 141,267 130,166 129,562 129,423 126,166 91,354 35.90%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 10,612 10,612 8,249 8,249 8,846 8,846 7,007 31.84%
Div Payout % 51.35% 56.74% 52.91% 50.79% 60.71% 62.94% 55.25% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 144,806 141,267 130,166 129,562 129,423 126,166 91,354 35.90%
NOSH 68,955 68,911 68,871 68,916 68,842 68,568 45,677 31.56%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.81% 10.51% 11.14% 11.98% 11.63% 11.80% 10.98% -
ROE 14.27% 13.24% 11.98% 12.54% 11.26% 11.14% 13.88% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 327.52 270.00 222.55 214.77 196.56 189.10 276.08 12.05%
EPS 29.97 27.14 22.64 23.57 21.17 20.50 27.76 5.23%
DPS 15.40 15.40 12.00 11.97 12.85 12.90 15.34 0.26%
NAPS 2.10 2.05 1.89 1.88 1.88 1.84 2.00 3.30%
Adjusted Per Share Value based on latest NOSH - 68,916
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 156.03 128.54 105.89 102.26 93.49 89.58 87.12 47.42%
EPS 14.28 12.92 10.77 11.22 10.07 9.71 8.76 38.46%
DPS 7.33 7.33 5.70 5.70 6.11 6.11 4.84 31.84%
NAPS 1.0004 0.976 0.8993 0.8951 0.8942 0.8717 0.6311 35.91%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.41 1.20 1.24 1.38 1.46 1.42 2.42 -
P/RPS 0.43 0.44 0.56 0.64 0.74 0.75 0.88 -37.93%
P/EPS 4.70 4.42 5.48 5.86 6.90 6.93 8.72 -33.74%
EY 21.26 22.62 18.26 17.08 14.50 14.44 11.47 50.83%
DY 10.92 12.83 9.68 8.67 8.80 9.09 6.34 43.64%
P/NAPS 0.67 0.59 0.66 0.73 0.78 0.77 1.21 -32.54%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 07/05/09 24/02/09 11/11/08 06/08/08 07/05/08 25/02/08 05/11/07 -
Price 1.54 1.29 1.19 1.43 1.47 1.30 1.38 -
P/RPS 0.47 0.48 0.53 0.67 0.75 0.69 0.50 -4.03%
P/EPS 5.14 4.75 5.26 6.07 6.94 6.34 4.97 2.26%
EY 19.46 21.04 19.02 16.48 14.40 15.77 20.12 -2.19%
DY 10.00 11.94 10.08 8.37 8.74 9.92 11.12 -6.82%
P/NAPS 0.73 0.63 0.63 0.76 0.78 0.71 0.69 3.82%

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