[TIENWAH] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.0%
YoY- 22.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 257,841 225,840 186,059 153,272 148,012 135,318 129,663 58.19%
PBT 30,001 28,455 25,121 20,661 20,131 17,400 16,659 48.07%
Tax -7,024 -6,295 -5,570 -3,593 -2,399 -1,663 -1,363 198.64%
NP 22,977 22,160 19,551 17,068 17,732 15,737 15,296 31.19%
-
NP to SH 20,056 20,668 18,704 15,592 16,241 14,572 14,056 26.76%
-
Tax Rate 23.41% 22.12% 22.17% 17.39% 11.92% 9.56% 8.18% -
Total Cost 234,864 203,680 166,508 136,204 130,280 119,581 114,367 61.63%
-
Net Worth 149,601 144,806 141,267 130,166 129,562 129,423 126,166 12.04%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,992 10,612 10,612 8,249 8,249 8,846 8,846 22.51%
Div Payout % 59.80% 51.35% 56.74% 52.91% 50.79% 60.71% 62.94% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 149,601 144,806 141,267 130,166 129,562 129,423 126,166 12.04%
NOSH 68,940 68,955 68,911 68,871 68,916 68,842 68,568 0.36%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.91% 9.81% 10.51% 11.14% 11.98% 11.63% 11.80% -
ROE 13.41% 14.27% 13.24% 11.98% 12.54% 11.26% 11.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 374.00 327.52 270.00 222.55 214.77 196.56 189.10 57.62%
EPS 29.09 29.97 27.14 22.64 23.57 21.17 20.50 26.30%
DPS 17.40 15.40 15.40 12.00 11.97 12.85 12.90 22.10%
NAPS 2.17 2.10 2.05 1.89 1.88 1.88 1.84 11.63%
Adjusted Per Share Value based on latest NOSH - 68,871
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 178.14 156.03 128.54 105.89 102.26 93.49 89.58 58.20%
EPS 13.86 14.28 12.92 10.77 11.22 10.07 9.71 26.80%
DPS 8.29 7.33 7.33 5.70 5.70 6.11 6.11 22.58%
NAPS 1.0336 1.0004 0.976 0.8993 0.8951 0.8942 0.8717 12.03%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.55 1.41 1.20 1.24 1.38 1.46 1.42 -
P/RPS 0.41 0.43 0.44 0.56 0.64 0.74 0.75 -33.16%
P/EPS 5.33 4.70 4.42 5.48 5.86 6.90 6.93 -16.06%
EY 18.77 21.26 22.62 18.26 17.08 14.50 14.44 19.12%
DY 11.23 10.92 12.83 9.68 8.67 8.80 9.09 15.15%
P/NAPS 0.71 0.67 0.59 0.66 0.73 0.78 0.77 -5.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 07/05/09 24/02/09 11/11/08 06/08/08 07/05/08 25/02/08 -
Price 1.82 1.54 1.29 1.19 1.43 1.47 1.30 -
P/RPS 0.49 0.47 0.48 0.53 0.67 0.75 0.69 -20.41%
P/EPS 6.26 5.14 4.75 5.26 6.07 6.94 6.34 -0.84%
EY 15.98 19.46 21.04 19.02 16.48 14.40 15.77 0.88%
DY 9.56 10.00 11.94 10.08 8.37 8.74 9.92 -2.43%
P/NAPS 0.84 0.73 0.63 0.63 0.76 0.78 0.71 11.87%

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