[TIENWAH] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.33%
YoY- 40.56%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 116,849 112,780 107,997 117,587 120,855 129,343 138,016 -10.47%
PBT 17,663 18,497 19,392 20,337 21,435 20,982 17,657 0.02%
Tax -5,711 -6,467 -7,429 -8,408 -9,890 -9,296 -8,604 -23.85%
NP 11,952 12,030 11,963 11,929 11,545 11,686 9,053 20.28%
-
NP to SH 11,952 12,030 11,963 11,929 11,545 11,686 9,053 20.28%
-
Tax Rate 32.33% 34.96% 38.31% 41.34% 46.14% 44.30% 48.73% -
Total Cost 104,897 100,750 96,034 105,658 109,310 117,657 128,963 -12.83%
-
Net Worth 114,815 111,214 111,896 107,876 104,344 100,791 99,693 9.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,107 3,107 3,107 3,107 2,178 2,178 2,178 26.64%
Div Payout % 26.00% 25.83% 25.98% 26.05% 18.87% 18.64% 24.06% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 114,815 111,214 111,896 107,876 104,344 100,791 99,693 9.84%
NOSH 45,025 45,026 44,938 44,393 44,213 44,013 43,344 2.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.23% 10.67% 11.08% 10.14% 9.55% 9.03% 6.56% -
ROE 10.41% 10.82% 10.69% 11.06% 11.06% 11.59% 9.08% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 259.52 250.48 240.32 264.87 273.34 293.87 318.41 -12.71%
EPS 26.54 26.72 26.62 26.87 26.11 26.55 20.89 17.25%
DPS 7.00 7.00 6.92 7.00 5.00 5.00 5.03 24.57%
NAPS 2.55 2.47 2.49 2.43 2.36 2.29 2.30 7.10%
Adjusted Per Share Value based on latest NOSH - 44,393
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 80.73 77.92 74.61 81.24 83.50 89.36 95.35 -10.47%
EPS 8.26 8.31 8.27 8.24 7.98 8.07 6.25 20.36%
DPS 2.15 2.15 2.15 2.15 1.50 1.50 1.50 27.04%
NAPS 0.7932 0.7684 0.7731 0.7453 0.7209 0.6964 0.6888 9.83%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.75 2.98 2.85 2.42 2.80 2.23 2.08 -
P/RPS 1.06 1.19 1.19 0.91 1.02 0.76 0.65 38.42%
P/EPS 10.36 11.15 10.71 9.01 10.72 8.40 9.96 2.65%
EY 9.65 8.97 9.34 11.10 9.33 11.91 10.04 -2.59%
DY 2.55 2.35 2.43 2.89 1.79 2.24 2.42 3.54%
P/NAPS 1.08 1.21 1.14 1.00 1.19 0.97 0.90 12.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 18/05/04 26/02/04 19/11/03 15/08/03 21/05/03 -
Price 2.60 2.85 2.63 2.98 2.54 2.48 1.88 -
P/RPS 1.00 1.14 1.09 1.13 0.93 0.84 0.59 42.01%
P/EPS 9.79 10.67 9.88 11.09 9.73 9.34 9.00 5.75%
EY 10.21 9.37 10.12 9.02 10.28 10.71 11.11 -5.46%
DY 2.69 2.46 2.63 2.35 1.97 2.02 2.67 0.49%
P/NAPS 1.02 1.15 1.06 1.23 1.08 1.08 0.82 15.61%

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