[TIENWAH] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 19.96%
YoY- 33.07%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 302,671 257,841 225,840 186,059 153,272 148,012 135,318 70.94%
PBT 31,413 30,001 28,455 25,121 20,661 20,131 17,400 48.21%
Tax -7,480 -7,024 -6,295 -5,570 -3,593 -2,399 -1,663 172.23%
NP 23,933 22,977 22,160 19,551 17,068 17,732 15,737 32.21%
-
NP to SH 19,763 20,056 20,668 18,704 15,592 16,241 14,572 22.50%
-
Tax Rate 23.81% 23.41% 22.12% 22.17% 17.39% 11.92% 9.56% -
Total Cost 278,738 234,864 203,680 166,508 136,204 130,280 119,581 75.71%
-
Net Worth 156,474 149,601 144,806 141,267 130,166 129,562 129,423 13.47%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,992 11,992 10,612 10,612 8,249 8,249 8,846 22.46%
Div Payout % 60.68% 59.80% 51.35% 56.74% 52.91% 50.79% 60.71% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 156,474 149,601 144,806 141,267 130,166 129,562 129,423 13.47%
NOSH 68,931 68,940 68,955 68,911 68,871 68,916 68,842 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.91% 8.91% 9.81% 10.51% 11.14% 11.98% 11.63% -
ROE 12.63% 13.41% 14.27% 13.24% 11.98% 12.54% 11.26% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 439.09 374.00 327.52 270.00 222.55 214.77 196.56 70.80%
EPS 28.67 29.09 29.97 27.14 22.64 23.57 21.17 22.38%
DPS 17.40 17.40 15.40 15.40 12.00 11.97 12.85 22.37%
NAPS 2.27 2.17 2.10 2.05 1.89 1.88 1.88 13.37%
Adjusted Per Share Value based on latest NOSH - 68,911
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 209.11 178.14 156.03 128.54 105.89 102.26 93.49 70.94%
EPS 13.65 13.86 14.28 12.92 10.77 11.22 10.07 22.45%
DPS 8.29 8.29 7.33 7.33 5.70 5.70 6.11 22.53%
NAPS 1.0811 1.0336 1.0004 0.976 0.8993 0.8951 0.8942 13.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.87 1.55 1.41 1.20 1.24 1.38 1.46 -
P/RPS 0.43 0.41 0.43 0.44 0.56 0.64 0.74 -30.34%
P/EPS 6.52 5.33 4.70 4.42 5.48 5.86 6.90 -3.70%
EY 15.33 18.77 21.26 22.62 18.26 17.08 14.50 3.77%
DY 9.30 11.23 10.92 12.83 9.68 8.67 8.80 3.74%
P/NAPS 0.82 0.71 0.67 0.59 0.66 0.73 0.78 3.38%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 04/08/09 07/05/09 24/02/09 11/11/08 06/08/08 07/05/08 -
Price 1.89 1.82 1.54 1.29 1.19 1.43 1.47 -
P/RPS 0.43 0.49 0.47 0.48 0.53 0.67 0.75 -30.96%
P/EPS 6.59 6.26 5.14 4.75 5.26 6.07 6.94 -3.38%
EY 15.17 15.98 19.46 21.04 19.02 16.48 14.40 3.53%
DY 9.21 9.56 10.00 11.94 10.08 8.37 8.74 3.55%
P/NAPS 0.83 0.84 0.73 0.63 0.63 0.76 0.78 4.22%

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