[TIENWAH] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 33.84%
YoY- 69.87%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 395,279 388,575 380,316 367,600 355,611 354,666 355,475 7.32%
PBT 47,181 44,580 39,630 32,754 22,965 21,113 21,349 69.58%
Tax -6,481 -6,206 -5,681 -4,275 -2,296 -2,212 -4,422 28.99%
NP 40,700 38,374 33,949 28,479 20,669 18,901 16,927 79.38%
-
NP to SH 27,263 26,421 23,456 19,972 14,922 13,821 12,616 67.06%
-
Tax Rate 13.74% 13.92% 14.34% 13.05% 10.00% 10.48% 20.71% -
Total Cost 354,579 350,201 346,367 339,121 334,942 335,765 338,548 3.12%
-
Net Worth 219,798 211,227 198,868 96,501 96,642 140,726 165,337 20.88%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 16,396 16,396 10,626 10,626 10,626 10,626 8,309 57.25%
Div Payout % 60.14% 62.06% 45.30% 53.21% 71.21% 76.89% 65.87% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 219,798 211,227 198,868 96,501 96,642 140,726 165,337 20.88%
NOSH 96,402 96,451 96,537 96,501 96,642 71,799 68,890 25.08%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.30% 9.88% 8.93% 7.75% 5.81% 5.33% 4.76% -
ROE 12.40% 12.51% 11.79% 20.70% 15.44% 9.82% 7.63% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 410.03 402.87 393.95 380.93 367.97 493.97 516.00 -14.19%
EPS 28.28 27.39 24.30 20.70 15.44 19.25 18.31 33.58%
DPS 17.00 17.00 11.01 11.01 11.00 14.80 12.05 25.76%
NAPS 2.28 2.19 2.06 1.00 1.00 1.96 2.40 -3.35%
Adjusted Per Share Value based on latest NOSH - 96,501
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 273.09 268.46 262.75 253.97 245.69 245.03 245.59 7.32%
EPS 18.84 18.25 16.21 13.80 10.31 9.55 8.72 67.04%
DPS 11.33 11.33 7.34 7.34 7.34 7.34 5.74 57.28%
NAPS 1.5185 1.4593 1.3739 0.6667 0.6677 0.9723 1.1423 20.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.07 1.79 1.64 1.70 1.81 1.68 1.88 -
P/RPS 0.50 0.44 0.42 0.45 0.49 0.34 0.36 24.45%
P/EPS 7.32 6.53 6.75 8.21 11.72 8.73 10.27 -20.19%
EY 13.66 15.30 14.82 12.17 8.53 11.46 9.74 25.26%
DY 8.21 9.50 6.71 6.48 6.07 8.81 6.41 17.92%
P/NAPS 0.91 0.82 0.80 1.70 1.81 0.86 0.78 10.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 21/02/12 10/11/11 09/08/11 10/05/11 23/02/11 10/11/10 -
Price 2.13 2.05 1.63 1.59 1.86 1.68 1.69 -
P/RPS 0.52 0.51 0.41 0.42 0.51 0.34 0.33 35.37%
P/EPS 7.53 7.48 6.71 7.68 12.05 8.73 9.23 -12.67%
EY 13.28 13.36 14.91 13.02 8.30 11.46 10.84 14.47%
DY 7.98 8.29 6.75 6.93 5.91 8.81 7.13 7.79%
P/NAPS 0.93 0.94 0.79 1.59 1.86 0.86 0.70 20.83%

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