[TIENWAH] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.29%
YoY- 32.14%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 114,148 116,849 112,780 107,997 117,587 120,855 129,343 -7.95%
PBT 14,212 17,663 18,497 19,392 20,337 21,435 20,982 -22.78%
Tax -4,826 -5,711 -6,467 -7,429 -8,408 -9,890 -9,296 -35.27%
NP 9,386 11,952 12,030 11,963 11,929 11,545 11,686 -13.53%
-
NP to SH 9,386 11,952 12,030 11,963 11,929 11,545 11,686 -13.53%
-
Tax Rate 33.96% 32.33% 34.96% 38.31% 41.34% 46.14% 44.30% -
Total Cost 104,762 104,897 100,750 96,034 105,658 109,310 117,657 -7.41%
-
Net Worth 115,491 114,815 111,214 111,896 107,876 104,344 100,791 9.45%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,740 3,107 3,107 3,107 3,107 2,178 2,178 111.63%
Div Payout % 71.82% 26.00% 25.83% 25.98% 26.05% 18.87% 18.64% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 115,491 114,815 111,214 111,896 107,876 104,344 100,791 9.45%
NOSH 44,938 45,025 45,026 44,938 44,393 44,213 44,013 1.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.22% 10.23% 10.67% 11.08% 10.14% 9.55% 9.03% -
ROE 8.13% 10.41% 10.82% 10.69% 11.06% 11.06% 11.59% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 254.01 259.52 250.48 240.32 264.87 273.34 293.87 -9.22%
EPS 20.89 26.54 26.72 26.62 26.87 26.11 26.55 -14.70%
DPS 15.00 7.00 7.00 6.92 7.00 5.00 5.00 107.31%
NAPS 2.57 2.55 2.47 2.49 2.43 2.36 2.29 7.95%
Adjusted Per Share Value based on latest NOSH - 44,938
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 78.86 80.73 77.92 74.61 81.24 83.50 89.36 -7.96%
EPS 6.48 8.26 8.31 8.27 8.24 7.98 8.07 -13.55%
DPS 4.66 2.15 2.15 2.15 2.15 1.50 1.50 112.18%
NAPS 0.7979 0.7932 0.7684 0.7731 0.7453 0.7209 0.6964 9.44%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.49 2.75 2.98 2.85 2.42 2.80 2.23 -
P/RPS 0.98 1.06 1.19 1.19 0.91 1.02 0.76 18.37%
P/EPS 11.92 10.36 11.15 10.71 9.01 10.72 8.40 26.14%
EY 8.39 9.65 8.97 9.34 11.10 9.33 11.91 -20.74%
DY 6.02 2.55 2.35 2.43 2.89 1.79 2.24 92.72%
P/NAPS 0.97 1.08 1.21 1.14 1.00 1.19 0.97 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 19/08/04 18/05/04 26/02/04 19/11/03 15/08/03 -
Price 2.25 2.60 2.85 2.63 2.98 2.54 2.48 -
P/RPS 0.89 1.00 1.14 1.09 1.13 0.93 0.84 3.91%
P/EPS 10.77 9.79 10.67 9.88 11.09 9.73 9.34 9.91%
EY 9.28 10.21 9.37 10.12 9.02 10.28 10.71 -9.07%
DY 6.67 2.69 2.46 2.63 2.35 1.97 2.02 120.94%
P/NAPS 0.88 1.02 1.15 1.06 1.23 1.08 1.08 -12.70%

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