[TIENWAH] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.8%
YoY- 2.01%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Revenue 121,502 108,900 111,198 113,084 122,698 149,830 131,320 -1.54%
PBT 14,370 11,730 15,080 15,516 19,196 10,512 10,422 6.63%
Tax -2,026 -4,414 -1,968 -5,242 -9,124 -8,014 -6,748 -21.37%
NP 12,344 7,316 13,112 10,274 10,072 2,498 3,674 27.41%
-
NP to SH 12,344 5,934 10,988 10,274 10,072 2,498 3,674 27.41%
-
Tax Rate 14.10% 37.63% 13.05% 33.78% 47.53% 76.24% 64.75% -
Total Cost 109,158 101,584 98,086 102,810 112,626 147,332 127,646 -3.07%
-
Net Worth 132,503 118,134 114,759 111,204 100,719 82,287 91,412 7.70%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Div 9,851 9,087 - - - - - -
Div Payout % 79.81% 153.14% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Net Worth 132,503 118,134 114,759 111,204 100,719 82,287 91,412 7.70%
NOSH 49,257 45,436 45,180 45,021 43,982 36,735 43,738 2.40%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
NP Margin 10.16% 6.72% 11.79% 9.09% 8.21% 1.67% 2.80% -
ROE 9.32% 5.02% 9.57% 9.24% 10.00% 3.04% 4.02% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 246.67 239.68 246.12 251.18 278.97 407.86 300.24 -3.85%
EPS 25.06 13.06 24.32 22.82 22.90 6.80 8.40 24.41%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.60 2.54 2.47 2.29 2.24 2.09 5.17%
Adjusted Per Share Value based on latest NOSH - 45,026
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 83.94 75.24 76.82 78.13 84.77 103.51 90.73 -1.54%
EPS 8.53 4.10 7.59 7.10 6.96 1.73 2.54 27.39%
DPS 6.81 6.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9154 0.8162 0.7929 0.7683 0.6959 0.5685 0.6316 7.70%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 -
Price 2.08 1.93 2.21 2.98 2.23 1.60 1.39 -
P/RPS 0.84 0.81 0.90 1.19 0.80 0.39 0.46 12.79%
P/EPS 8.30 14.78 9.09 13.06 9.74 23.53 16.55 -12.88%
EY 12.05 6.77 11.00 7.66 10.27 4.25 6.04 14.80%
DY 9.62 10.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.87 1.21 0.97 0.71 0.67 2.81%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 02/08/07 09/08/06 25/08/05 19/08/04 15/08/03 30/08/01 13/08/02 -
Price 2.10 1.86 2.08 2.85 2.48 1.45 1.40 -
P/RPS 0.85 0.78 0.85 1.13 0.89 0.36 0.47 12.57%
P/EPS 8.38 14.24 8.55 12.49 10.83 21.32 16.67 -12.84%
EY 11.93 7.02 11.69 8.01 9.23 4.69 6.00 14.72%
DY 9.52 10.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.82 1.15 1.08 0.65 0.67 3.08%

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