[TIENWAH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.43%
YoY- 16.51%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 111,296 112,620 112,962 113,769 114,235 113,205 115,184 -2.26%
PBT 12,556 14,578 15,611 16,253 15,331 13,994 13,939 -6.72%
Tax -4,130 -4,389 -3,205 -3,166 -2,675 -3,189 -4,311 -2.81%
NP 8,426 10,189 12,406 13,087 12,656 10,805 9,628 -8.49%
-
NP to SH 7,204 8,812 10,473 10,936 10,889 9,743 9,122 -14.54%
-
Tax Rate 32.89% 30.11% 20.53% 19.48% 17.45% 22.79% 30.93% -
Total Cost 102,870 102,431 100,556 100,682 101,579 102,400 105,556 -1.70%
-
Net Worth 116,814 118,238 122,610 120,102 119,388 114,836 117,811 -0.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,986 9,986 5,438 5,438 6,740 6,740 6,740 29.93%
Div Payout % 138.62% 113.33% 51.93% 49.73% 61.90% 69.19% 73.90% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 116,814 118,238 122,610 120,102 119,388 114,836 117,811 -0.56%
NOSH 45,453 45,476 45,411 45,321 45,222 45,211 45,138 0.46%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.57% 9.05% 10.98% 11.50% 11.08% 9.54% 8.36% -
ROE 6.17% 7.45% 8.54% 9.11% 9.12% 8.48% 7.74% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 244.86 247.65 248.75 251.03 252.60 250.39 255.18 -2.71%
EPS 15.85 19.38 23.06 24.13 24.08 21.55 20.21 -14.94%
DPS 22.00 22.00 12.00 12.00 15.00 15.00 15.00 29.05%
NAPS 2.57 2.60 2.70 2.65 2.64 2.54 2.61 -1.02%
Adjusted Per Share Value based on latest NOSH - 45,321
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 76.89 77.81 78.04 78.60 78.92 78.21 79.58 -2.26%
EPS 4.98 6.09 7.24 7.56 7.52 6.73 6.30 -14.49%
DPS 6.90 6.90 3.76 3.76 4.66 4.66 4.66 29.87%
NAPS 0.8071 0.8169 0.8471 0.8298 0.8248 0.7934 0.8139 -0.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.88 1.93 2.20 1.82 2.15 2.21 2.30 -
P/RPS 0.77 0.78 0.88 0.73 0.85 0.88 0.90 -9.86%
P/EPS 11.86 9.96 9.54 7.54 8.93 10.26 11.38 2.78%
EY 8.43 10.04 10.48 13.26 11.20 9.75 8.79 -2.74%
DY 11.70 11.40 5.45 6.59 6.98 6.79 6.52 47.61%
P/NAPS 0.73 0.74 0.81 0.69 0.81 0.87 0.88 -11.70%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 09/08/06 13/06/06 28/02/06 24/11/05 25/08/05 26/05/05 -
Price 1.96 1.86 1.97 2.21 1.84 2.08 2.29 -
P/RPS 0.80 0.75 0.79 0.88 0.73 0.83 0.90 -7.54%
P/EPS 12.37 9.60 8.54 9.16 7.64 9.65 11.33 6.02%
EY 8.09 10.42 11.71 10.92 13.09 10.36 8.82 -5.59%
DY 11.22 11.83 6.09 5.43 8.15 7.21 6.55 43.11%
P/NAPS 0.76 0.72 0.73 0.83 0.70 0.82 0.88 -9.30%

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