[TIENWAH] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.18%
YoY- 108.02%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 352,094 301,764 158,200 121,502 108,900 111,198 113,084 20.82%
PBT 18,664 31,072 21,316 14,370 11,730 15,080 15,516 3.12%
Tax -4,064 -7,006 -4,098 -2,026 -4,414 -1,968 -5,242 -4.15%
NP 14,600 24,066 17,218 12,344 7,316 13,112 10,274 6.02%
-
NP to SH 11,118 18,504 15,804 12,344 5,934 10,988 10,274 1.32%
-
Tax Rate 21.77% 22.55% 19.22% 14.10% 37.63% 13.05% 33.78% -
Total Cost 337,494 277,698 140,982 109,158 101,584 98,086 102,810 21.89%
-
Net Worth 156,368 149,603 129,518 132,503 118,134 114,759 111,204 5.84%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 11,030 8,267 9,851 9,087 - - -
Div Payout % - 59.61% 52.31% 79.81% 153.14% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 156,368 149,603 129,518 132,503 118,134 114,759 111,204 5.84%
NOSH 68,884 68,941 68,892 49,257 45,436 45,180 45,021 7.34%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.15% 7.98% 10.88% 10.16% 6.72% 11.79% 9.09% -
ROE 7.11% 12.37% 12.20% 9.32% 5.02% 9.57% 9.24% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 511.13 437.71 229.63 246.67 239.68 246.12 251.18 12.56%
EPS 16.14 26.84 22.94 25.06 13.06 24.32 22.82 -5.60%
DPS 0.00 16.00 12.00 20.00 20.00 0.00 0.00 -
NAPS 2.27 2.17 1.88 2.69 2.60 2.54 2.47 -1.39%
Adjusted Per Share Value based on latest NOSH - 47,327
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 243.26 208.48 109.30 83.94 75.24 76.82 78.13 20.82%
EPS 7.68 12.78 10.92 8.53 4.10 7.59 7.10 1.31%
DPS 0.00 7.62 5.71 6.81 6.28 0.00 0.00 -
NAPS 1.0803 1.0336 0.8948 0.9154 0.8162 0.7929 0.7683 5.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.90 1.55 1.38 2.08 1.93 2.21 2.98 -
P/RPS 0.37 0.35 0.60 0.84 0.81 0.90 1.19 -17.68%
P/EPS 11.77 5.77 6.02 8.30 14.78 9.09 13.06 -1.71%
EY 8.49 17.32 16.62 12.05 6.77 11.00 7.66 1.72%
DY 0.00 10.32 8.70 9.62 10.36 0.00 0.00 -
P/NAPS 0.84 0.71 0.73 0.77 0.74 0.87 1.21 -5.89%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 10/08/10 04/08/09 06/08/08 02/08/07 09/08/06 25/08/05 19/08/04 -
Price 2.00 1.82 1.43 2.10 1.86 2.08 2.85 -
P/RPS 0.39 0.42 0.62 0.85 0.78 0.85 1.13 -16.24%
P/EPS 12.39 6.78 6.23 8.38 14.24 8.55 12.49 -0.13%
EY 8.07 14.75 16.04 11.93 7.02 11.69 8.01 0.12%
DY 0.00 8.79 8.39 9.52 10.75 0.00 0.00 -
P/NAPS 0.88 0.84 0.76 0.78 0.72 0.82 1.15 -4.35%

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