[TIENWAH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -4.23%
YoY- 14.81%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 115,814 111,296 112,620 112,962 113,769 114,235 113,205 1.52%
PBT 14,076 12,556 14,578 15,611 16,253 15,331 13,994 0.38%
Tax -4,012 -4,130 -4,389 -3,205 -3,166 -2,675 -3,189 16.49%
NP 10,064 8,426 10,189 12,406 13,087 12,656 10,805 -4.61%
-
NP to SH 8,840 7,204 8,812 10,473 10,936 10,889 9,743 -6.26%
-
Tax Rate 28.50% 32.89% 30.11% 20.53% 19.48% 17.45% 22.79% -
Total Cost 105,750 102,870 102,431 100,556 100,682 101,579 102,400 2.16%
-
Net Worth 90,981 116,814 118,238 122,610 120,102 119,388 114,836 -14.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,822 9,986 9,986 5,438 5,438 6,740 6,740 0.80%
Div Payout % 77.17% 138.62% 113.33% 51.93% 49.73% 61.90% 69.19% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 90,981 116,814 118,238 122,610 120,102 119,388 114,836 -14.34%
NOSH 45,490 45,453 45,476 45,411 45,321 45,222 45,211 0.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.69% 7.57% 9.05% 10.98% 11.50% 11.08% 9.54% -
ROE 9.72% 6.17% 7.45% 8.54% 9.11% 9.12% 8.48% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 254.59 244.86 247.65 248.75 251.03 252.60 250.39 1.11%
EPS 19.43 15.85 19.38 23.06 24.13 24.08 21.55 -6.65%
DPS 15.00 22.00 22.00 12.00 12.00 15.00 15.00 0.00%
NAPS 2.00 2.57 2.60 2.70 2.65 2.64 2.54 -14.69%
Adjusted Per Share Value based on latest NOSH - 45,411
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 80.01 76.89 77.81 78.04 78.60 78.92 78.21 1.52%
EPS 6.11 4.98 6.09 7.24 7.56 7.52 6.73 -6.22%
DPS 4.71 6.90 6.90 3.76 3.76 4.66 4.66 0.71%
NAPS 0.6286 0.8071 0.8169 0.8471 0.8298 0.8248 0.7934 -14.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.87 1.88 1.93 2.20 1.82 2.15 2.21 -
P/RPS 0.73 0.77 0.78 0.88 0.73 0.85 0.88 -11.68%
P/EPS 9.62 11.86 9.96 9.54 7.54 8.93 10.26 -4.19%
EY 10.39 8.43 10.04 10.48 13.26 11.20 9.75 4.31%
DY 8.02 11.70 11.40 5.45 6.59 6.98 6.79 11.70%
P/NAPS 0.94 0.73 0.74 0.81 0.69 0.81 0.87 5.27%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 09/08/06 13/06/06 28/02/06 24/11/05 25/08/05 -
Price 1.90 1.96 1.86 1.97 2.21 1.84 2.08 -
P/RPS 0.75 0.80 0.75 0.79 0.88 0.73 0.83 -6.51%
P/EPS 9.78 12.37 9.60 8.54 9.16 7.64 9.65 0.89%
EY 10.23 8.09 10.42 11.71 10.92 13.09 10.36 -0.83%
DY 7.89 11.22 11.83 6.09 5.43 8.15 7.21 6.17%
P/NAPS 0.95 0.76 0.72 0.73 0.83 0.70 0.82 10.27%

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