[TIENWAH] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
04-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -14.55%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 406,518 377,962 352,094 301,764 158,200 121,502 108,900 24.52%
PBT 50,966 41,946 18,664 31,072 21,316 14,370 11,730 27.71%
Tax -9,574 -8,190 -4,064 -7,006 -4,098 -2,026 -4,414 13.76%
NP 41,392 33,756 14,600 24,066 17,218 12,344 7,316 33.45%
-
NP to SH 26,242 23,420 11,118 18,504 15,804 12,344 5,934 28.08%
-
Tax Rate 18.79% 19.53% 21.77% 22.55% 19.22% 14.10% 37.63% -
Total Cost 365,126 344,206 337,494 277,698 140,982 109,158 101,584 23.74%
-
Net Worth 231,547 96,536 156,368 149,603 129,518 132,503 118,134 11.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 16,439 - - 11,030 8,267 9,851 9,087 10.37%
Div Payout % 62.65% - - 59.61% 52.31% 79.81% 153.14% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 231,547 96,536 156,368 149,603 129,518 132,503 118,134 11.85%
NOSH 96,477 96,536 68,884 68,941 68,892 49,257 45,436 13.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.18% 8.93% 4.15% 7.98% 10.88% 10.16% 6.72% -
ROE 11.33% 24.26% 7.11% 12.37% 12.20% 9.32% 5.02% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 421.36 391.52 511.13 437.71 229.63 246.67 239.68 9.84%
EPS 27.20 24.28 16.14 26.84 22.94 25.06 13.06 12.99%
DPS 17.04 0.00 0.00 16.00 12.00 20.00 20.00 -2.63%
NAPS 2.40 1.00 2.27 2.17 1.88 2.69 2.60 -1.32%
Adjusted Per Share Value based on latest NOSH - 68,940
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 280.86 261.13 243.26 208.48 109.30 83.94 75.24 24.52%
EPS 18.13 16.18 7.68 12.78 10.92 8.53 4.10 28.08%
DPS 11.36 0.00 0.00 7.62 5.71 6.81 6.28 10.37%
NAPS 1.5997 0.667 1.0803 1.0336 0.8948 0.9154 0.8162 11.85%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.91 1.70 1.90 1.55 1.38 2.08 1.93 -
P/RPS 0.45 0.43 0.37 0.35 0.60 0.84 0.81 -9.32%
P/EPS 7.02 7.01 11.77 5.77 6.02 8.30 14.78 -11.65%
EY 14.24 14.27 8.49 17.32 16.62 12.05 6.77 13.18%
DY 8.92 0.00 0.00 10.32 8.70 9.62 10.36 -2.46%
P/NAPS 0.80 1.70 0.84 0.71 0.73 0.77 0.74 1.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 09/08/11 10/08/10 04/08/09 06/08/08 02/08/07 09/08/06 -
Price 1.93 1.59 2.00 1.82 1.43 2.10 1.86 -
P/RPS 0.46 0.41 0.39 0.42 0.62 0.85 0.78 -8.41%
P/EPS 7.10 6.55 12.39 6.78 6.23 8.38 14.24 -10.94%
EY 14.09 15.26 8.07 14.75 16.04 11.93 7.02 12.30%
DY 8.83 0.00 0.00 8.79 8.39 9.52 10.75 -3.22%
P/NAPS 0.80 1.59 0.88 0.84 0.76 0.78 0.72 1.76%

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