[TIENWAH] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.19%
YoY- 82.7%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 408,081 412,554 402,853 395,279 388,575 380,316 367,600 7.17%
PBT 47,222 49,929 49,090 47,181 44,580 39,630 32,754 27.47%
Tax -6,847 -6,768 -6,898 -6,481 -6,206 -5,681 -4,275 36.69%
NP 40,375 43,161 42,192 40,700 38,374 33,949 28,479 26.06%
-
NP to SH 27,168 27,950 27,832 27,263 26,421 23,456 19,972 22.65%
-
Tax Rate 14.50% 13.56% 14.05% 13.74% 13.92% 14.34% 13.05% -
Total Cost 367,706 369,393 360,661 354,579 350,201 346,367 339,121 5.51%
-
Net Worth 217,113 224,732 231,626 219,798 211,227 198,868 96,501 71.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 16,444 24,619 24,619 16,396 16,396 10,626 10,626 33.61%
Div Payout % 60.53% 88.08% 88.46% 60.14% 62.06% 45.30% 53.21% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 217,113 224,732 231,626 219,798 211,227 198,868 96,501 71.27%
NOSH 96,495 96,451 96,511 96,402 96,451 96,537 96,501 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.89% 10.46% 10.47% 10.30% 9.88% 8.93% 7.75% -
ROE 12.51% 12.44% 12.02% 12.40% 12.51% 11.79% 20.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 422.90 427.73 417.42 410.03 402.87 393.95 380.93 7.18%
EPS 28.15 28.98 28.84 28.28 27.39 24.30 20.70 22.63%
DPS 17.04 25.52 25.52 17.00 17.00 11.01 11.01 33.62%
NAPS 2.25 2.33 2.40 2.28 2.19 2.06 1.00 71.28%
Adjusted Per Share Value based on latest NOSH - 96,402
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 281.94 285.03 278.32 273.09 268.46 262.75 253.97 7.17%
EPS 18.77 19.31 19.23 18.84 18.25 16.21 13.80 22.64%
DPS 11.36 17.01 17.01 11.33 11.33 7.34 7.34 33.62%
NAPS 1.50 1.5526 1.6003 1.5185 1.4593 1.3739 0.6667 71.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.00 2.12 1.91 2.07 1.79 1.64 1.70 -
P/RPS 0.47 0.50 0.46 0.50 0.44 0.42 0.45 2.92%
P/EPS 7.10 7.32 6.62 7.32 6.53 6.75 8.21 -9.18%
EY 14.08 13.67 15.10 13.66 15.30 14.82 12.17 10.15%
DY 8.52 12.04 13.36 8.21 9.50 6.71 6.48 19.91%
P/NAPS 0.89 0.91 0.80 0.91 0.82 0.80 1.70 -34.91%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 07/11/12 13/08/12 28/05/12 21/02/12 10/11/11 09/08/11 -
Price 2.04 2.10 1.93 2.13 2.05 1.63 1.59 -
P/RPS 0.48 0.49 0.46 0.52 0.51 0.41 0.42 9.26%
P/EPS 7.25 7.25 6.69 7.53 7.48 6.71 7.68 -3.75%
EY 13.80 13.80 14.94 13.28 13.36 14.91 13.02 3.93%
DY 8.35 12.15 13.22 7.98 8.29 6.75 6.93 13.16%
P/NAPS 0.91 0.90 0.80 0.93 0.94 0.79 1.59 -30.94%

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