[TIENWAH] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.67%
YoY- 41.52%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 117,587 120,855 129,343 138,016 133,654 131,715 132,100 -7.44%
PBT 20,337 21,435 20,982 17,657 16,595 15,078 12,419 38.80%
Tax -8,408 -9,890 -9,296 -8,604 -8,108 -5,987 -6,346 20.56%
NP 11,929 11,545 11,686 9,053 8,487 9,091 6,073 56.65%
-
NP to SH 11,929 11,545 11,686 9,053 8,487 9,091 6,073 56.65%
-
Tax Rate 41.34% 46.14% 44.30% 48.73% 48.86% 39.71% 51.10% -
Total Cost 105,658 109,310 117,657 128,963 125,167 122,624 126,027 -11.05%
-
Net Worth 107,876 104,344 100,791 99,693 87,130 94,804 77,329 24.77%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,107 2,178 2,178 2,178 2,178 1,084 1,084 101.39%
Div Payout % 26.05% 18.87% 18.64% 24.06% 25.67% 11.93% 17.86% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 107,876 104,344 100,791 99,693 87,130 94,804 77,329 24.77%
NOSH 44,393 44,213 44,013 43,344 43,565 43,488 36,999 12.87%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.14% 9.55% 9.03% 6.56% 6.35% 6.90% 4.60% -
ROE 11.06% 11.06% 11.59% 9.08% 9.74% 9.59% 7.85% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 264.87 273.34 293.87 318.41 306.79 302.87 357.03 -18.00%
EPS 26.87 26.11 26.55 20.89 19.48 20.90 16.41 38.79%
DPS 7.00 5.00 5.00 5.03 5.00 2.49 2.93 78.42%
NAPS 2.43 2.36 2.29 2.30 2.00 2.18 2.09 10.54%
Adjusted Per Share Value based on latest NOSH - 43,344
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.24 83.50 89.36 95.35 92.34 91.00 91.27 -7.44%
EPS 8.24 7.98 8.07 6.25 5.86 6.28 4.20 56.52%
DPS 2.15 1.50 1.50 1.50 1.50 0.75 0.75 101.41%
NAPS 0.7453 0.7209 0.6964 0.6888 0.602 0.655 0.5343 24.76%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.42 2.80 2.23 2.08 1.20 1.38 1.39 -
P/RPS 0.91 1.02 0.76 0.65 0.39 0.46 0.39 75.64%
P/EPS 9.01 10.72 8.40 9.96 6.16 6.60 8.47 4.19%
EY 11.10 9.33 11.91 10.04 16.23 15.15 11.81 -4.03%
DY 2.89 1.79 2.24 2.42 4.17 1.81 2.11 23.26%
P/NAPS 1.00 1.19 0.97 0.90 0.60 0.63 0.67 30.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 15/08/03 21/05/03 28/02/03 21/11/02 13/08/02 -
Price 2.98 2.54 2.48 1.88 1.42 1.02 1.40 -
P/RPS 1.13 0.93 0.84 0.59 0.46 0.34 0.39 102.84%
P/EPS 11.09 9.73 9.34 9.00 7.29 4.88 8.53 19.06%
EY 9.02 10.28 10.71 11.11 13.72 20.49 11.72 -15.97%
DY 2.35 1.97 2.02 2.67 3.52 2.45 2.09 8.10%
P/NAPS 1.23 1.08 1.08 0.82 0.71 0.47 0.67 49.76%

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