[TIENWAH] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
04-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 70.89%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 203,259 188,981 176,047 150,882 79,100 60,751 54,450 24.52%
PBT 25,483 20,973 9,332 15,536 10,658 7,185 5,865 27.71%
Tax -4,787 -4,095 -2,032 -3,503 -2,049 -1,013 -2,207 13.76%
NP 20,696 16,878 7,300 12,033 8,609 6,172 3,658 33.45%
-
NP to SH 13,121 11,710 5,559 9,252 7,902 6,172 2,967 28.08%
-
Tax Rate 18.79% 19.53% 21.77% 22.55% 19.22% 14.10% 37.63% -
Total Cost 182,563 172,103 168,747 138,849 70,491 54,579 50,792 23.74%
-
Net Worth 231,547 96,536 156,368 149,603 129,518 132,503 118,134 11.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,219 - - 5,515 4,133 4,925 4,543 10.37%
Div Payout % 62.65% - - 59.61% 52.31% 79.81% 153.14% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 231,547 96,536 156,368 149,603 129,518 132,503 118,134 11.85%
NOSH 96,477 96,536 68,884 68,941 68,892 49,257 45,436 13.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.18% 8.93% 4.15% 7.98% 10.88% 10.16% 6.72% -
ROE 5.67% 12.13% 3.56% 6.18% 6.10% 4.66% 2.51% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 210.68 195.76 255.57 218.85 114.82 123.33 119.84 9.84%
EPS 13.60 12.14 8.07 13.42 11.47 12.53 6.53 12.99%
DPS 8.52 0.00 0.00 8.00 6.00 10.00 10.00 -2.63%
NAPS 2.40 1.00 2.27 2.17 1.88 2.69 2.60 -1.32%
Adjusted Per Share Value based on latest NOSH - 68,940
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 140.43 130.56 121.63 104.24 54.65 41.97 37.62 24.52%
EPS 9.07 8.09 3.84 6.39 5.46 4.26 2.05 28.09%
DPS 5.68 0.00 0.00 3.81 2.86 3.40 3.14 10.37%
NAPS 1.5997 0.667 1.0803 1.0336 0.8948 0.9154 0.8162 11.85%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.91 1.70 1.90 1.55 1.38 2.08 1.93 -
P/RPS 0.91 0.87 0.74 0.71 1.20 1.69 1.61 -9.06%
P/EPS 14.04 14.01 23.54 11.55 12.03 16.60 29.56 -11.65%
EY 7.12 7.14 4.25 8.66 8.31 6.02 3.38 13.20%
DY 4.46 0.00 0.00 5.16 4.35 4.81 5.18 -2.46%
P/NAPS 0.80 1.70 0.84 0.71 0.73 0.77 0.74 1.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 09/08/11 10/08/10 04/08/09 06/08/08 02/08/07 09/08/06 -
Price 1.93 1.59 2.00 1.82 1.43 2.10 1.86 -
P/RPS 0.92 0.81 0.78 0.83 1.25 1.70 1.55 -8.31%
P/EPS 14.19 13.11 24.78 13.56 12.47 16.76 28.48 -10.95%
EY 7.05 7.63 4.04 7.37 8.02 5.97 3.51 12.31%
DY 4.41 0.00 0.00 4.40 4.20 4.76 5.38 -3.25%
P/NAPS 0.80 1.59 0.88 0.84 0.76 0.78 0.72 1.76%

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