[TIENWAH] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -18.53%
YoY- -46.0%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 301,764 158,200 121,502 108,900 111,198 113,084 122,698 16.16%
PBT 31,072 21,316 14,370 11,730 15,080 15,516 19,196 8.34%
Tax -7,006 -4,098 -2,026 -4,414 -1,968 -5,242 -9,124 -4.30%
NP 24,066 17,218 12,344 7,316 13,112 10,274 10,072 15.60%
-
NP to SH 18,504 15,804 12,344 5,934 10,988 10,274 10,072 10.65%
-
Tax Rate 22.55% 19.22% 14.10% 37.63% 13.05% 33.78% 47.53% -
Total Cost 277,698 140,982 109,158 101,584 98,086 102,810 112,626 16.21%
-
Net Worth 149,603 129,518 132,503 118,134 114,759 111,204 100,719 6.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,030 8,267 9,851 9,087 - - - -
Div Payout % 59.61% 52.31% 79.81% 153.14% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 149,603 129,518 132,503 118,134 114,759 111,204 100,719 6.81%
NOSH 68,941 68,892 49,257 45,436 45,180 45,021 43,982 7.77%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.98% 10.88% 10.16% 6.72% 11.79% 9.09% 8.21% -
ROE 12.37% 12.20% 9.32% 5.02% 9.57% 9.24% 10.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 437.71 229.63 246.67 239.68 246.12 251.18 278.97 7.78%
EPS 26.84 22.94 25.06 13.06 24.32 22.82 22.90 2.67%
DPS 16.00 12.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 2.17 1.88 2.69 2.60 2.54 2.47 2.29 -0.89%
Adjusted Per Share Value based on latest NOSH - 45,476
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 208.48 109.30 83.94 75.24 76.82 78.13 84.77 16.16%
EPS 12.78 10.92 8.53 4.10 7.59 7.10 6.96 10.64%
DPS 7.62 5.71 6.81 6.28 0.00 0.00 0.00 -
NAPS 1.0336 0.8948 0.9154 0.8162 0.7929 0.7683 0.6959 6.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.55 1.38 2.08 1.93 2.21 2.98 2.23 -
P/RPS 0.35 0.60 0.84 0.81 0.90 1.19 0.80 -12.85%
P/EPS 5.77 6.02 8.30 14.78 9.09 13.06 9.74 -8.34%
EY 17.32 16.62 12.05 6.77 11.00 7.66 10.27 9.09%
DY 10.32 8.70 9.62 10.36 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.77 0.74 0.87 1.21 0.97 -5.06%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 04/08/09 06/08/08 02/08/07 09/08/06 25/08/05 19/08/04 15/08/03 -
Price 1.82 1.43 2.10 1.86 2.08 2.85 2.48 -
P/RPS 0.42 0.62 0.85 0.78 0.85 1.13 0.89 -11.75%
P/EPS 6.78 6.23 8.38 14.24 8.55 12.49 10.83 -7.50%
EY 14.75 16.04 11.93 7.02 11.69 8.01 9.23 8.11%
DY 8.79 8.39 9.52 10.75 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.78 0.72 0.82 1.15 1.08 -4.09%

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