[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.36%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 130,484 116,765 120,062 119,946 120,930 137,996 150,849 -2.38%
PBT 16,844 13,654 18,584 17,092 20,657 14,204 10,718 7.82%
Tax -2,117 -3,965 -2,680 -5,548 -9,144 -6,768 -8,090 -20.01%
NP 14,726 9,689 15,904 11,544 11,513 7,436 2,628 33.25%
-
NP to SH 13,694 8,034 13,548 11,544 11,513 7,436 2,628 31.65%
-
Tax Rate 12.57% 29.04% 14.42% 32.46% 44.27% 47.65% 75.48% -
Total Cost 115,757 107,076 104,158 108,402 109,417 130,560 148,221 -4.03%
-
Net Worth 122,447 116,793 119,434 114,809 104,345 94,983 82,781 6.73%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 6,091 6,059 - - - - - -
Div Payout % 44.48% 75.41% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 122,447 116,793 119,434 114,809 104,345 94,983 82,781 6.73%
NOSH 45,689 45,444 45,240 45,023 44,214 43,570 43,800 0.70%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.29% 8.30% 13.25% 9.62% 9.52% 5.39% 1.74% -
ROE 11.18% 6.88% 11.34% 10.05% 11.03% 7.83% 3.17% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 285.59 256.94 265.39 266.41 273.51 316.72 344.40 -3.07%
EPS 29.97 17.68 29.95 25.64 26.04 17.07 6.00 30.72%
DPS 13.33 13.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.57 2.64 2.55 2.36 2.18 1.89 5.99%
Adjusted Per Share Value based on latest NOSH - 45,025
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 90.15 80.67 82.95 82.87 83.55 95.34 104.22 -2.38%
EPS 9.46 5.55 9.36 7.98 7.95 5.14 1.82 31.59%
DPS 4.21 4.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.846 0.8069 0.8252 0.7932 0.7209 0.6562 0.5719 6.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.42 1.88 2.15 2.75 2.80 1.38 1.24 -
P/RPS 0.85 0.73 0.81 1.03 1.02 0.44 0.36 15.38%
P/EPS 8.07 10.63 7.18 10.73 10.75 8.09 20.67 -14.50%
EY 12.39 9.40 13.93 9.32 9.30 12.37 4.84 16.95%
DY 5.51 7.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.73 0.81 1.08 1.19 0.63 0.66 5.30%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 05/11/07 20/11/06 24/11/05 25/11/04 19/11/03 21/11/02 30/11/01 -
Price 1.38 1.96 1.84 2.60 2.54 1.02 1.35 -
P/RPS 0.48 0.76 0.69 0.98 0.93 0.32 0.39 3.51%
P/EPS 4.60 11.09 6.14 10.14 9.75 5.98 22.50 -23.23%
EY 21.72 9.02 16.28 9.86 10.25 16.73 4.44 30.27%
DY 9.66 6.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.76 0.70 1.02 1.08 0.47 0.71 -5.36%

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