[TIENWAH] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 0.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Revenue 108,900 111,198 113,084 122,698 149,830 131,320 132,538 -3.21%
PBT 11,730 15,080 15,516 19,196 10,512 10,422 6,898 9.24%
Tax -4,414 -1,968 -5,242 -9,124 -8,014 -6,748 -4,114 1.17%
NP 7,316 13,112 10,274 10,072 2,498 3,674 2,784 17.46%
-
NP to SH 5,934 10,988 10,274 10,072 2,498 3,674 2,784 13.43%
-
Tax Rate 37.63% 13.05% 33.78% 47.53% 76.24% 64.75% 59.64% -
Total Cost 101,584 98,086 102,810 112,626 147,332 127,646 129,754 -3.99%
-
Net Worth 118,134 114,759 111,204 100,719 82,287 91,412 77,095 7.36%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Div 9,087 - - - - - - -
Div Payout % 153.14% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Net Worth 118,134 114,759 111,204 100,719 82,287 91,412 77,095 7.36%
NOSH 45,436 45,180 45,021 43,982 36,735 43,738 35,692 4.10%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
NP Margin 6.72% 11.79% 9.09% 8.21% 1.67% 2.80% 2.10% -
ROE 5.02% 9.57% 9.24% 10.00% 3.04% 4.02% 3.61% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 239.68 246.12 251.18 278.97 407.86 300.24 371.33 -7.03%
EPS 13.06 24.32 22.82 22.90 6.80 8.40 7.80 8.96%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.54 2.47 2.29 2.24 2.09 2.16 3.13%
Adjusted Per Share Value based on latest NOSH - 44,013
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 75.24 76.82 78.13 84.77 103.51 90.73 91.57 -3.21%
EPS 4.10 7.59 7.10 6.96 1.73 2.54 1.92 13.47%
DPS 6.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8162 0.7929 0.7683 0.6959 0.5685 0.6316 0.5326 7.37%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 30/06/00 -
Price 1.93 2.21 2.98 2.23 1.60 1.39 2.27 -
P/RPS 0.81 0.90 1.19 0.80 0.39 0.46 0.61 4.83%
P/EPS 14.78 9.09 13.06 9.74 23.53 16.55 29.10 -10.67%
EY 6.77 11.00 7.66 10.27 4.25 6.04 3.44 11.93%
DY 10.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 1.21 0.97 0.71 0.67 1.05 -5.66%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 09/08/06 25/08/05 19/08/04 15/08/03 30/08/01 13/08/02 24/08/00 -
Price 1.86 2.08 2.85 2.48 1.45 1.40 2.21 -
P/RPS 0.78 0.85 1.13 0.89 0.36 0.47 0.60 4.46%
P/EPS 14.24 8.55 12.49 10.83 21.32 16.67 28.33 -10.82%
EY 7.02 11.69 8.01 9.23 4.69 6.00 3.53 12.13%
DY 10.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 1.15 1.08 0.65 0.67 1.02 -5.63%

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