[TIENWAH] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 62.93%
YoY- -46.0%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 150,882 79,100 60,751 54,450 55,599 56,542 61,349 16.16%
PBT 15,536 10,658 7,185 5,865 7,540 7,758 9,598 8.34%
Tax -3,503 -2,049 -1,013 -2,207 -984 -2,621 -4,562 -4.30%
NP 12,033 8,609 6,172 3,658 6,556 5,137 5,036 15.60%
-
NP to SH 9,252 7,902 6,172 2,967 5,494 5,137 5,036 10.65%
-
Tax Rate 22.55% 19.22% 14.10% 37.63% 13.05% 33.78% 47.53% -
Total Cost 138,849 70,491 54,579 50,792 49,043 51,405 56,313 16.21%
-
Net Worth 149,603 129,518 132,503 118,134 114,759 111,204 100,719 6.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,515 4,133 4,925 4,543 - - - -
Div Payout % 59.61% 52.31% 79.81% 153.14% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 149,603 129,518 132,503 118,134 114,759 111,204 100,719 6.81%
NOSH 68,941 68,892 49,257 45,436 45,180 45,021 43,982 7.77%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.98% 10.88% 10.16% 6.72% 11.79% 9.09% 8.21% -
ROE 6.18% 6.10% 4.66% 2.51% 4.79% 4.62% 5.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 218.85 114.82 123.33 119.84 123.06 125.59 139.48 7.78%
EPS 13.42 11.47 12.53 6.53 12.16 11.41 11.45 2.67%
DPS 8.00 6.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.17 1.88 2.69 2.60 2.54 2.47 2.29 -0.89%
Adjusted Per Share Value based on latest NOSH - 45,476
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 104.24 54.65 41.97 37.62 38.41 39.06 42.38 16.16%
EPS 6.39 5.46 4.26 2.05 3.80 3.55 3.48 10.64%
DPS 3.81 2.86 3.40 3.14 0.00 0.00 0.00 -
NAPS 1.0336 0.8948 0.9154 0.8162 0.7929 0.7683 0.6959 6.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.55 1.38 2.08 1.93 2.21 2.98 2.23 -
P/RPS 0.71 1.20 1.69 1.61 1.80 2.37 1.60 -12.65%
P/EPS 11.55 12.03 16.60 29.56 18.17 26.12 19.48 -8.33%
EY 8.66 8.31 6.02 3.38 5.50 3.83 5.13 9.11%
DY 5.16 4.35 4.81 5.18 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.77 0.74 0.87 1.21 0.97 -5.06%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 04/08/09 06/08/08 02/08/07 09/08/06 25/08/05 19/08/04 15/08/03 -
Price 1.82 1.43 2.10 1.86 2.08 2.85 2.48 -
P/RPS 0.83 1.25 1.70 1.55 1.69 2.27 1.78 -11.93%
P/EPS 13.56 12.47 16.76 28.48 17.11 24.98 21.66 -7.50%
EY 7.37 8.02 5.97 3.51 5.85 4.00 4.62 8.08%
DY 4.40 4.20 4.76 5.38 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.78 0.72 0.82 1.15 1.08 -4.09%

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