[TIENWAH] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.8%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 385,352 400,990 405,366 408,081 412,554 402,853 395,279 -1.67%
PBT 45,661 47,694 51,119 47,222 49,929 49,090 47,181 -2.15%
Tax -5,766 -5,686 -6,922 -6,847 -6,768 -6,898 -6,481 -7.49%
NP 39,895 42,008 44,197 40,375 43,161 42,192 40,700 -1.32%
-
NP to SH 28,975 30,115 30,783 27,168 27,950 27,832 27,263 4.13%
-
Tax Rate 12.63% 11.92% 13.54% 14.50% 13.56% 14.05% 13.74% -
Total Cost 345,457 358,982 361,169 367,706 369,393 360,661 354,579 -1.72%
-
Net Worth 235,447 230,623 226,763 217,113 224,732 231,626 219,798 4.68%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 15,690 15,690 16,444 16,444 24,619 24,619 16,396 -2.88%
Div Payout % 54.15% 52.10% 53.42% 60.53% 88.08% 88.46% 60.14% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 235,447 230,623 226,763 217,113 224,732 231,626 219,798 4.68%
NOSH 96,495 96,495 96,495 96,495 96,451 96,511 96,402 0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.35% 10.48% 10.90% 9.89% 10.46% 10.47% 10.30% -
ROE 12.31% 13.06% 13.57% 12.51% 12.44% 12.02% 12.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 399.35 415.56 420.09 422.90 427.73 417.42 410.03 -1.74%
EPS 30.03 31.21 31.90 28.15 28.98 28.84 28.28 4.08%
DPS 16.26 16.26 17.04 17.04 25.52 25.52 17.00 -2.92%
NAPS 2.44 2.39 2.35 2.25 2.33 2.40 2.28 4.62%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 266.23 277.04 280.06 281.94 285.03 278.32 273.09 -1.68%
EPS 20.02 20.81 21.27 18.77 19.31 19.23 18.84 4.12%
DPS 10.84 10.84 11.36 11.36 17.01 17.01 11.33 -2.90%
NAPS 1.6267 1.5933 1.5667 1.50 1.5526 1.6003 1.5185 4.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.41 2.38 2.27 2.00 2.12 1.91 2.07 -
P/RPS 0.60 0.57 0.54 0.47 0.50 0.46 0.50 12.91%
P/EPS 8.03 7.63 7.12 7.10 7.32 6.62 7.32 6.36%
EY 12.46 13.11 14.05 14.08 13.67 15.10 13.66 -5.94%
DY 6.75 6.83 7.51 8.52 12.04 13.36 8.21 -12.22%
P/NAPS 0.99 1.00 0.97 0.89 0.91 0.80 0.91 5.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 01/08/13 09/05/13 26/02/13 07/11/12 13/08/12 28/05/12 -
Price 2.60 2.36 2.37 2.04 2.10 1.93 2.13 -
P/RPS 0.65 0.57 0.56 0.48 0.49 0.46 0.52 16.02%
P/EPS 8.66 7.56 7.43 7.25 7.25 6.69 7.53 9.76%
EY 11.55 13.22 13.46 13.80 13.80 14.94 13.28 -8.87%
DY 6.25 6.89 7.19 8.35 12.15 13.22 7.98 -15.02%
P/NAPS 1.07 0.99 1.01 0.91 0.90 0.80 0.93 9.79%

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