[TIENWAH] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.21%
YoY- 26.99%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 112,780 107,997 117,587 120,855 129,343 138,016 133,654 -10.71%
PBT 18,497 19,392 20,337 21,435 20,982 17,657 16,595 7.50%
Tax -6,467 -7,429 -8,408 -9,890 -9,296 -8,604 -8,108 -14.00%
NP 12,030 11,963 11,929 11,545 11,686 9,053 8,487 26.21%
-
NP to SH 12,030 11,963 11,929 11,545 11,686 9,053 8,487 26.21%
-
Tax Rate 34.96% 38.31% 41.34% 46.14% 44.30% 48.73% 48.86% -
Total Cost 100,750 96,034 105,658 109,310 117,657 128,963 125,167 -13.48%
-
Net Worth 111,214 111,896 107,876 104,344 100,791 99,693 87,130 17.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,107 3,107 3,107 2,178 2,178 2,178 2,178 26.75%
Div Payout % 25.83% 25.98% 26.05% 18.87% 18.64% 24.06% 25.67% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 111,214 111,896 107,876 104,344 100,791 99,693 87,130 17.68%
NOSH 45,026 44,938 44,393 44,213 44,013 43,344 43,565 2.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.67% 11.08% 10.14% 9.55% 9.03% 6.56% 6.35% -
ROE 10.82% 10.69% 11.06% 11.06% 11.59% 9.08% 9.74% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 250.48 240.32 264.87 273.34 293.87 318.41 306.79 -12.65%
EPS 26.72 26.62 26.87 26.11 26.55 20.89 19.48 23.47%
DPS 7.00 6.92 7.00 5.00 5.00 5.03 5.00 25.17%
NAPS 2.47 2.49 2.43 2.36 2.29 2.30 2.00 15.12%
Adjusted Per Share Value based on latest NOSH - 44,213
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.92 74.61 81.24 83.50 89.36 95.35 92.34 -10.71%
EPS 8.31 8.27 8.24 7.98 8.07 6.25 5.86 26.24%
DPS 2.15 2.15 2.15 1.50 1.50 1.50 1.50 27.15%
NAPS 0.7684 0.7731 0.7453 0.7209 0.6964 0.6888 0.602 17.68%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.98 2.85 2.42 2.80 2.23 2.08 1.20 -
P/RPS 1.19 1.19 0.91 1.02 0.76 0.65 0.39 110.51%
P/EPS 11.15 10.71 9.01 10.72 8.40 9.96 6.16 48.57%
EY 8.97 9.34 11.10 9.33 11.91 10.04 16.23 -32.67%
DY 2.35 2.43 2.89 1.79 2.24 2.42 4.17 -31.79%
P/NAPS 1.21 1.14 1.00 1.19 0.97 0.90 0.60 59.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 18/05/04 26/02/04 19/11/03 15/08/03 21/05/03 28/02/03 -
Price 2.85 2.63 2.98 2.54 2.48 1.88 1.42 -
P/RPS 1.14 1.09 1.13 0.93 0.84 0.59 0.46 83.23%
P/EPS 10.67 9.88 11.09 9.73 9.34 9.00 7.29 28.94%
EY 9.37 10.12 9.02 10.28 10.71 11.11 13.72 -22.46%
DY 2.46 2.63 2.35 1.97 2.02 2.67 3.52 -21.26%
P/NAPS 1.15 1.06 1.23 1.08 1.08 0.82 0.71 37.96%

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