[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 102.4%
YoY- 182.95%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 120,062 119,946 120,930 137,996 150,849 139,254 128,144 0.06%
PBT 18,584 17,092 20,657 14,204 10,718 8,834 7,165 -1.00%
Tax -2,680 -5,548 -9,144 -6,768 -8,090 -4,617 -3,057 0.14%
NP 15,904 11,544 11,513 7,436 2,628 4,217 4,108 -1.42%
-
NP to SH 13,548 11,544 11,513 7,436 2,628 4,217 4,108 -1.26%
-
Tax Rate 14.42% 32.46% 44.27% 47.65% 75.48% 52.26% 42.67% -
Total Cost 104,158 108,402 109,417 130,560 148,221 135,037 124,036 0.18%
-
Net Worth 119,434 114,809 104,345 94,983 82,781 79,074 77,695 -0.45%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 119,434 114,809 104,345 94,983 82,781 79,074 77,695 -0.45%
NOSH 45,240 45,023 44,214 43,570 43,800 35,943 35,804 -0.24%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 13.25% 9.62% 9.52% 5.39% 1.74% 3.03% 3.21% -
ROE 11.34% 10.05% 11.03% 7.83% 3.17% 5.33% 5.29% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 265.39 266.41 273.51 316.72 344.40 387.43 357.90 0.31%
EPS 29.95 25.64 26.04 17.07 6.00 11.73 11.47 -1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.55 2.36 2.18 1.89 2.20 2.17 -0.20%
Adjusted Per Share Value based on latest NOSH - 43,488
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 82.95 82.87 83.55 95.34 104.22 96.21 88.53 0.06%
EPS 9.36 7.98 7.95 5.14 1.82 2.91 2.84 -1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8252 0.7932 0.7209 0.6562 0.5719 0.5463 0.5368 -0.45%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.15 2.75 2.80 1.38 1.24 1.99 0.00 -
P/RPS 0.81 1.03 1.02 0.44 0.36 0.51 0.00 -100.00%
P/EPS 7.18 10.73 10.75 8.09 20.67 16.96 0.00 -100.00%
EY 13.93 9.32 9.30 12.37 4.84 5.90 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.08 1.19 0.63 0.66 0.90 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 25/11/04 19/11/03 21/11/02 30/11/01 27/11/00 25/11/99 -
Price 1.84 2.60 2.54 1.02 1.35 1.88 0.00 -
P/RPS 0.69 0.98 0.93 0.32 0.39 0.49 0.00 -100.00%
P/EPS 6.14 10.14 9.75 5.98 22.50 16.02 0.00 -100.00%
EY 16.28 9.86 10.25 16.73 4.44 6.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.02 1.08 0.47 0.71 0.85 0.00 -100.00%

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