[TIENWAH] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.64%
YoY- 54.73%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 120,855 129,343 138,016 133,654 131,715 132,100 137,342 -8.16%
PBT 21,435 20,982 17,657 16,595 15,078 12,419 13,523 35.90%
Tax -9,890 -9,296 -8,604 -8,108 -5,987 -6,346 -7,126 24.39%
NP 11,545 11,686 9,053 8,487 9,091 6,073 6,397 48.17%
-
NP to SH 11,545 11,686 9,053 8,487 9,091 6,073 6,397 48.17%
-
Tax Rate 46.14% 44.30% 48.73% 48.86% 39.71% 51.10% 52.70% -
Total Cost 109,310 117,657 128,963 125,167 122,624 126,027 130,945 -11.33%
-
Net Worth 104,344 100,791 99,693 87,130 94,804 77,329 91,772 8.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,178 2,178 2,178 2,178 1,084 1,084 1,084 59.16%
Div Payout % 18.87% 18.64% 24.06% 25.67% 11.93% 17.86% 16.95% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 104,344 100,791 99,693 87,130 94,804 77,329 91,772 8.92%
NOSH 44,213 44,013 43,344 43,565 43,488 36,999 43,288 1.41%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.55% 9.03% 6.56% 6.35% 6.90% 4.60% 4.66% -
ROE 11.06% 11.59% 9.08% 9.74% 9.59% 7.85% 6.97% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 273.34 293.87 318.41 306.79 302.87 357.03 317.27 -9.44%
EPS 26.11 26.55 20.89 19.48 20.90 16.41 14.78 46.08%
DPS 5.00 5.00 5.03 5.00 2.49 2.93 2.51 58.25%
NAPS 2.36 2.29 2.30 2.00 2.18 2.09 2.12 7.40%
Adjusted Per Share Value based on latest NOSH - 43,565
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 83.50 89.36 95.35 92.34 91.00 91.27 94.89 -8.16%
EPS 7.98 8.07 6.25 5.86 6.28 4.20 4.42 48.21%
DPS 1.50 1.50 1.50 1.50 0.75 0.75 0.75 58.67%
NAPS 0.7209 0.6964 0.6888 0.602 0.655 0.5343 0.634 8.93%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.80 2.23 2.08 1.20 1.38 1.39 1.40 -
P/RPS 1.02 0.76 0.65 0.39 0.46 0.39 0.44 75.06%
P/EPS 10.72 8.40 9.96 6.16 6.60 8.47 9.47 8.60%
EY 9.33 11.91 10.04 16.23 15.15 11.81 10.56 -7.91%
DY 1.79 2.24 2.42 4.17 1.81 2.11 1.79 0.00%
P/NAPS 1.19 0.97 0.90 0.60 0.63 0.67 0.66 48.08%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 15/08/03 21/05/03 28/02/03 21/11/02 13/08/02 23/05/02 -
Price 2.54 2.48 1.88 1.42 1.02 1.40 1.45 -
P/RPS 0.93 0.84 0.59 0.46 0.34 0.39 0.46 59.81%
P/EPS 9.73 9.34 9.00 7.29 4.88 8.53 9.81 -0.54%
EY 10.28 10.71 11.11 13.72 20.49 11.72 10.19 0.58%
DY 1.97 2.02 2.67 3.52 2.45 2.09 1.73 9.03%
P/NAPS 1.08 1.08 0.82 0.71 0.47 0.67 0.68 36.08%

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