[TIENWAH] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -21.6%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 354,666 355,475 353,775 343,143 328,610 302,671 257,841 23.61%
PBT 21,113 21,349 22,165 25,029 28,370 31,413 30,001 -20.83%
Tax -2,212 -4,422 -5,642 -6,848 -7,113 -7,480 -7,024 -53.61%
NP 18,901 16,927 16,523 18,181 21,257 23,933 22,977 -12.17%
-
NP to SH 13,821 12,616 11,757 12,115 15,452 19,763 20,056 -21.92%
-
Tax Rate 10.48% 20.71% 25.45% 27.36% 25.07% 23.81% 23.41% -
Total Cost 335,765 338,548 337,252 324,962 307,353 278,738 234,864 26.82%
-
Net Worth 140,726 165,337 156,517 162,157 137,920 156,474 149,601 -3.98%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,626 8,309 8,309 13,824 13,824 11,992 11,992 -7.72%
Div Payout % 76.89% 65.87% 70.68% 114.11% 89.47% 60.68% 59.80% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 140,726 165,337 156,517 162,157 137,920 156,474 149,601 -3.98%
NOSH 71,799 68,890 68,950 69,003 68,960 68,931 68,940 2.73%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.33% 4.76% 4.67% 5.30% 6.47% 7.91% 8.91% -
ROE 9.82% 7.63% 7.51% 7.47% 11.20% 12.63% 13.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 493.97 516.00 513.09 497.28 476.52 439.09 374.00 20.31%
EPS 19.25 18.31 17.05 17.56 22.41 28.67 29.09 -24.00%
DPS 14.80 12.05 12.05 20.05 20.05 17.40 17.40 -10.20%
NAPS 1.96 2.40 2.27 2.35 2.00 2.27 2.17 -6.54%
Adjusted Per Share Value based on latest NOSH - 69,003
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 245.03 245.59 244.42 237.07 227.03 209.11 178.14 23.60%
EPS 9.55 8.72 8.12 8.37 10.68 13.65 13.86 -21.93%
DPS 7.34 5.74 5.74 9.55 9.55 8.29 8.29 -7.77%
NAPS 0.9723 1.1423 1.0814 1.1203 0.9529 1.0811 1.0336 -3.98%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.68 1.88 1.90 2.18 1.80 1.87 1.55 -
P/RPS 0.34 0.36 0.37 0.44 0.38 0.43 0.41 -11.70%
P/EPS 8.73 10.27 11.14 12.42 8.03 6.52 5.33 38.82%
EY 11.46 9.74 8.97 8.05 12.45 15.33 18.77 -27.96%
DY 8.81 6.41 6.34 9.20 11.14 9.30 11.23 -14.90%
P/NAPS 0.86 0.78 0.84 0.93 0.90 0.82 0.71 13.59%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 10/11/10 10/08/10 12/05/10 25/02/10 10/11/09 04/08/09 -
Price 1.68 1.69 2.00 2.29 1.91 1.89 1.82 -
P/RPS 0.34 0.33 0.39 0.46 0.40 0.43 0.49 -21.57%
P/EPS 8.73 9.23 11.73 13.04 8.52 6.59 6.26 24.74%
EY 11.46 10.84 8.53 7.67 11.73 15.17 15.98 -19.83%
DY 8.81 7.13 6.03 8.76 10.50 9.21 9.56 -5.28%
P/NAPS 0.86 0.70 0.88 0.97 0.96 0.83 0.84 1.57%

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