[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.31%
YoY- 54.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 116,765 120,062 119,946 120,930 137,996 150,849 139,254 -2.89%
PBT 13,654 18,584 17,092 20,657 14,204 10,718 8,834 7.52%
Tax -3,965 -2,680 -5,548 -9,144 -6,768 -8,090 -4,617 -2.50%
NP 9,689 15,904 11,544 11,513 7,436 2,628 4,217 14.86%
-
NP to SH 8,034 13,548 11,544 11,513 7,436 2,628 4,217 11.33%
-
Tax Rate 29.04% 14.42% 32.46% 44.27% 47.65% 75.48% 52.26% -
Total Cost 107,076 104,158 108,402 109,417 130,560 148,221 135,037 -3.79%
-
Net Worth 116,793 119,434 114,809 104,345 94,983 82,781 79,074 6.71%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,059 - - - - - - -
Div Payout % 75.41% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 116,793 119,434 114,809 104,345 94,983 82,781 79,074 6.71%
NOSH 45,444 45,240 45,023 44,214 43,570 43,800 35,943 3.98%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.30% 13.25% 9.62% 9.52% 5.39% 1.74% 3.03% -
ROE 6.88% 11.34% 10.05% 11.03% 7.83% 3.17% 5.33% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 256.94 265.39 266.41 273.51 316.72 344.40 387.43 -6.61%
EPS 17.68 29.95 25.64 26.04 17.07 6.00 11.73 7.07%
DPS 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.64 2.55 2.36 2.18 1.89 2.20 2.62%
Adjusted Per Share Value based on latest NOSH - 44,213
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 80.67 82.95 82.87 83.55 95.34 104.22 96.21 -2.89%
EPS 5.55 9.36 7.98 7.95 5.14 1.82 2.91 11.35%
DPS 4.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8069 0.8252 0.7932 0.7209 0.6562 0.5719 0.5463 6.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.88 2.15 2.75 2.80 1.38 1.24 1.99 -
P/RPS 0.73 0.81 1.03 1.02 0.44 0.36 0.51 6.15%
P/EPS 10.63 7.18 10.73 10.75 8.09 20.67 16.96 -7.48%
EY 9.40 13.93 9.32 9.30 12.37 4.84 5.90 8.06%
DY 7.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 1.08 1.19 0.63 0.66 0.90 -3.42%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 24/11/05 25/11/04 19/11/03 21/11/02 30/11/01 27/11/00 -
Price 1.96 1.84 2.60 2.54 1.02 1.35 1.88 -
P/RPS 0.76 0.69 0.98 0.93 0.32 0.39 0.49 7.58%
P/EPS 11.09 6.14 10.14 9.75 5.98 22.50 16.02 -5.94%
EY 9.02 16.28 9.86 10.25 16.73 4.44 6.24 6.33%
DY 6.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 1.02 1.08 0.47 0.71 0.85 -1.84%

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