[TIENWAH] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 16.63%
YoY- 19.37%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 133,654 131,715 132,100 137,342 141,355 146,378 146,328 -5.84%
PBT 16,595 15,078 12,419 13,523 12,464 11,598 11,992 24.10%
Tax -8,108 -5,987 -6,346 -7,126 -6,979 -8,522 -7,867 2.02%
NP 8,487 9,091 6,073 6,397 5,485 3,076 4,125 61.55%
-
NP to SH 8,487 9,091 6,073 6,397 5,485 3,076 4,125 61.55%
-
Tax Rate 48.86% 39.71% 51.10% 52.70% 55.99% 73.48% 65.60% -
Total Cost 125,167 122,624 126,027 130,945 135,870 143,302 142,203 -8.13%
-
Net Worth 87,130 94,804 77,329 91,772 88,934 80,269 70,999 14.58%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,178 1,084 1,084 1,084 1,084 890 890 81.30%
Div Payout % 25.67% 11.93% 17.86% 16.95% 19.77% 28.94% 21.58% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 87,130 94,804 77,329 91,772 88,934 80,269 70,999 14.58%
NOSH 43,565 43,488 36,999 43,288 43,382 42,470 35,499 14.58%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.35% 6.90% 4.60% 4.66% 3.88% 2.10% 2.82% -
ROE 9.74% 9.59% 7.85% 6.97% 6.17% 3.83% 5.81% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 306.79 302.87 357.03 317.27 325.83 344.66 412.19 -17.82%
EPS 19.48 20.90 16.41 14.78 12.64 7.24 11.62 40.98%
DPS 5.00 2.49 2.93 2.51 2.50 2.10 2.50 58.53%
NAPS 2.00 2.18 2.09 2.12 2.05 1.89 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 43,288
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 92.34 91.00 91.27 94.89 97.66 101.13 101.10 -5.84%
EPS 5.86 6.28 4.20 4.42 3.79 2.13 2.85 61.48%
DPS 1.50 0.75 0.75 0.75 0.75 0.62 0.62 79.92%
NAPS 0.602 0.655 0.5343 0.634 0.6144 0.5546 0.4905 14.58%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.20 1.38 1.39 1.40 1.10 1.24 1.60 -
P/RPS 0.39 0.46 0.39 0.44 0.34 0.36 0.39 0.00%
P/EPS 6.16 6.60 8.47 9.47 8.70 17.12 13.77 -41.42%
EY 16.23 15.15 11.81 10.56 11.49 5.84 7.26 70.72%
DY 4.17 1.81 2.11 1.79 2.27 1.69 1.56 92.26%
P/NAPS 0.60 0.63 0.67 0.66 0.54 0.66 0.80 -17.40%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 21/11/02 13/08/02 23/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.42 1.02 1.40 1.45 1.40 1.35 1.45 -
P/RPS 0.46 0.34 0.39 0.46 0.43 0.39 0.35 19.92%
P/EPS 7.29 4.88 8.53 9.81 11.07 18.64 12.48 -30.05%
EY 13.72 20.49 11.72 10.19 9.03 5.36 8.01 43.01%
DY 3.52 2.45 2.09 1.73 1.79 1.55 1.72 60.98%
P/NAPS 0.71 0.47 0.67 0.68 0.68 0.71 0.73 -1.82%

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