[TIENWAH] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
05-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.36%
YoY- 76.04%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 148,012 135,318 129,663 126,103 122,115 118,545 115,814 17.78%
PBT 20,131 17,400 16,659 16,468 15,396 14,998 14,076 26.96%
Tax -2,399 -1,663 -1,363 -2,626 -2,818 -3,758 -4,012 -29.04%
NP 17,732 15,737 15,296 13,842 12,578 11,240 10,064 45.92%
-
NP to SH 16,241 14,572 14,056 12,682 11,187 9,953 8,840 50.06%
-
Tax Rate 11.92% 9.56% 8.18% 15.95% 18.30% 25.06% 28.50% -
Total Cost 130,280 119,581 114,367 112,261 109,537 107,305 105,750 14.93%
-
Net Worth 129,562 129,423 126,166 91,354 94,655 91,259 90,981 26.60%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,249 8,846 8,846 7,007 7,007 6,822 6,822 13.51%
Div Payout % 50.79% 60.71% 62.94% 55.25% 62.64% 68.54% 77.17% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 129,562 129,423 126,166 91,354 94,655 91,259 90,981 26.60%
NOSH 68,916 68,842 68,568 45,677 47,327 45,629 45,490 31.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.98% 11.63% 11.80% 10.98% 10.30% 9.48% 8.69% -
ROE 12.54% 11.26% 11.14% 13.88% 11.82% 10.91% 9.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 214.77 196.56 189.10 276.08 258.02 259.80 254.59 -10.72%
EPS 23.57 21.17 20.50 27.76 23.64 21.81 19.43 13.75%
DPS 11.97 12.85 12.90 15.34 14.81 15.00 15.00 -13.97%
NAPS 1.88 1.88 1.84 2.00 2.00 2.00 2.00 -4.04%
Adjusted Per Share Value based on latest NOSH - 45,677
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.26 93.49 89.58 87.12 84.37 81.90 80.01 17.78%
EPS 11.22 10.07 9.71 8.76 7.73 6.88 6.11 50.01%
DPS 5.70 6.11 6.11 4.84 4.84 4.71 4.71 13.57%
NAPS 0.8951 0.8942 0.8717 0.6311 0.654 0.6305 0.6286 26.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.38 1.46 1.42 2.42 2.08 1.80 1.87 -
P/RPS 0.64 0.74 0.75 0.88 0.81 0.69 0.73 -8.40%
P/EPS 5.86 6.90 6.93 8.72 8.80 8.25 9.62 -28.16%
EY 17.08 14.50 14.44 11.47 11.36 12.12 10.39 39.33%
DY 8.67 8.80 9.09 6.34 7.12 8.33 8.02 5.33%
P/NAPS 0.73 0.78 0.77 1.21 1.04 0.90 0.94 -15.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/08/08 07/05/08 25/02/08 05/11/07 02/08/07 07/05/07 26/02/07 -
Price 1.43 1.47 1.30 1.38 2.10 1.85 1.90 -
P/RPS 0.67 0.75 0.69 0.50 0.81 0.71 0.75 -7.25%
P/EPS 6.07 6.94 6.34 4.97 8.88 8.48 9.78 -27.25%
EY 16.48 14.40 15.77 20.12 11.26 11.79 10.23 37.46%
DY 8.37 8.74 9.92 11.12 7.05 8.11 7.89 4.01%
P/NAPS 0.76 0.78 0.71 0.69 1.05 0.93 0.95 -13.83%

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