[TIENWAH] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.64%
YoY- 91.17%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 412,554 402,853 395,279 388,575 380,316 367,600 355,611 10.37%
PBT 49,929 49,090 47,181 44,580 39,630 32,754 22,965 67.58%
Tax -6,768 -6,898 -6,481 -6,206 -5,681 -4,275 -2,296 105.18%
NP 43,161 42,192 40,700 38,374 33,949 28,479 20,669 63.15%
-
NP to SH 27,950 27,832 27,263 26,421 23,456 19,972 14,922 51.77%
-
Tax Rate 13.56% 14.05% 13.74% 13.92% 14.34% 13.05% 10.00% -
Total Cost 369,393 360,661 354,579 350,201 346,367 339,121 334,942 6.72%
-
Net Worth 224,732 231,626 219,798 211,227 198,868 96,501 96,642 75.25%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 24,619 24,619 16,396 16,396 10,626 10,626 10,626 74.82%
Div Payout % 88.08% 88.46% 60.14% 62.06% 45.30% 53.21% 71.21% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 224,732 231,626 219,798 211,227 198,868 96,501 96,642 75.25%
NOSH 96,451 96,511 96,402 96,451 96,537 96,501 96,642 -0.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.46% 10.47% 10.30% 9.88% 8.93% 7.75% 5.81% -
ROE 12.44% 12.02% 12.40% 12.51% 11.79% 20.70% 15.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 427.73 417.42 410.03 402.87 393.95 380.93 367.97 10.52%
EPS 28.98 28.84 28.28 27.39 24.30 20.70 15.44 51.98%
DPS 25.52 25.52 17.00 17.00 11.01 11.01 11.00 74.98%
NAPS 2.33 2.40 2.28 2.19 2.06 1.00 1.00 75.48%
Adjusted Per Share Value based on latest NOSH - 96,451
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 285.03 278.32 273.09 268.46 262.75 253.97 245.69 10.37%
EPS 19.31 19.23 18.84 18.25 16.21 13.80 10.31 51.77%
DPS 17.01 17.01 11.33 11.33 7.34 7.34 7.34 74.85%
NAPS 1.5526 1.6003 1.5185 1.4593 1.3739 0.6667 0.6677 75.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.12 1.91 2.07 1.79 1.64 1.70 1.81 -
P/RPS 0.50 0.46 0.50 0.44 0.42 0.45 0.49 1.35%
P/EPS 7.32 6.62 7.32 6.53 6.75 8.21 11.72 -26.87%
EY 13.67 15.10 13.66 15.30 14.82 12.17 8.53 36.82%
DY 12.04 13.36 8.21 9.50 6.71 6.48 6.07 57.67%
P/NAPS 0.91 0.80 0.91 0.82 0.80 1.70 1.81 -36.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 13/08/12 28/05/12 21/02/12 10/11/11 09/08/11 10/05/11 -
Price 2.10 1.93 2.13 2.05 1.63 1.59 1.86 -
P/RPS 0.49 0.46 0.52 0.51 0.41 0.42 0.51 -2.62%
P/EPS 7.25 6.69 7.53 7.48 6.71 7.68 12.05 -28.66%
EY 13.80 14.94 13.28 13.36 14.91 13.02 8.30 40.21%
DY 12.15 13.22 7.98 8.29 6.75 6.93 5.91 61.46%
P/NAPS 0.90 0.80 0.93 0.94 0.79 1.59 1.86 -38.28%

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