[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.68%
YoY- 7.78%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 360,412 355,784 389,132 419,437 387,465 353,265 317,445 2.13%
PBT 32,982 28,652 50,948 53,029 45,897 21,208 30,568 1.27%
Tax -3,606 -5,156 -7,982 -9,424 -8,674 -4,049 -7,637 -11.75%
NP 29,376 23,496 42,965 43,605 37,222 17,158 22,930 4.21%
-
NP to SH 29,596 16,998 30,668 28,258 26,220 13,373 17,152 9.51%
-
Tax Rate 10.93% 18.00% 15.67% 17.77% 18.90% 19.09% 24.98% -
Total Cost 331,036 332,288 346,166 375,832 350,242 336,106 294,514 1.96%
-
Net Worth 279,835 234,482 235,447 224,872 198,822 165,443 156,491 10.16%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,146 3,859 9,958 10,963 - - 7,353 -5.77%
Div Payout % 17.39% 22.71% 32.47% 38.80% - - 42.87% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 279,835 234,482 235,447 224,872 198,822 165,443 156,491 10.16%
NOSH 96,495 96,495 96,495 96,511 96,515 68,934 68,938 5.76%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.15% 6.60% 11.04% 10.40% 9.61% 4.86% 7.22% -
ROE 10.58% 7.25% 13.03% 12.57% 13.19% 8.08% 10.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 373.50 368.71 403.27 434.60 401.45 512.46 460.47 -3.42%
EPS 30.67 17.61 31.79 29.28 27.17 19.40 24.88 3.54%
DPS 5.33 4.00 10.32 11.36 0.00 0.00 10.67 -10.91%
NAPS 2.90 2.43 2.44 2.33 2.06 2.40 2.27 4.16%
Adjusted Per Share Value based on latest NOSH - 96,451
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 249.00 245.80 268.84 289.78 267.69 244.06 219.32 2.13%
EPS 20.45 11.74 21.19 19.52 18.11 9.24 11.85 9.51%
DPS 3.56 2.67 6.88 7.57 0.00 0.00 5.08 -5.75%
NAPS 1.9333 1.62 1.6267 1.5536 1.3736 1.143 1.0812 10.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.72 2.16 2.41 2.12 1.64 1.88 1.87 -
P/RPS 0.46 0.59 0.60 0.49 0.41 0.37 0.41 1.93%
P/EPS 5.61 12.26 7.58 7.24 6.04 9.69 7.52 -4.76%
EY 17.83 8.16 13.19 13.81 16.56 10.32 13.30 5.00%
DY 3.10 1.85 4.28 5.36 0.00 0.00 5.70 -9.64%
P/NAPS 0.59 0.89 0.99 0.91 0.80 0.78 0.82 -5.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 11/11/15 13/11/14 07/11/13 07/11/12 10/11/11 10/11/10 10/11/09 -
Price 1.82 2.10 2.60 2.10 1.63 1.69 1.89 -
P/RPS 0.49 0.57 0.64 0.48 0.41 0.33 0.41 3.01%
P/EPS 5.93 11.92 8.18 7.17 6.00 8.71 7.60 -4.04%
EY 16.85 8.39 12.22 13.94 16.67 11.48 13.16 4.20%
DY 2.93 1.90 3.97 5.41 0.00 0.00 5.64 -10.33%
P/NAPS 0.63 0.86 1.07 0.90 0.79 0.70 0.83 -4.48%

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