[TIENWAH] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 167.65%
YoY- -39.92%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 196,168 203,259 188,981 176,047 150,882 79,100 60,751 21.55%
PBT 25,955 25,483 20,973 9,332 15,536 10,658 7,185 23.84%
Tax -3,626 -4,787 -4,095 -2,032 -3,503 -2,049 -1,013 23.65%
NP 22,329 20,696 16,878 7,300 12,033 8,609 6,172 23.87%
-
NP to SH 16,068 13,121 11,710 5,559 9,252 7,902 6,172 17.27%
-
Tax Rate 13.97% 18.79% 19.53% 21.77% 22.55% 19.22% 14.10% -
Total Cost 173,839 182,563 172,103 168,747 138,849 70,491 54,579 21.27%
-
Net Worth 230,623 231,547 96,536 156,368 149,603 129,518 132,503 9.66%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,468 8,219 - - 5,515 4,133 4,925 7.17%
Div Payout % 46.48% 62.65% - - 59.61% 52.31% 79.81% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 230,623 231,547 96,536 156,368 149,603 129,518 132,503 9.66%
NOSH 96,495 96,477 96,536 68,884 68,941 68,892 49,257 11.84%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.38% 10.18% 8.93% 4.15% 7.98% 10.88% 10.16% -
ROE 6.97% 5.67% 12.13% 3.56% 6.18% 6.10% 4.66% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 203.29 210.68 195.76 255.57 218.85 114.82 123.33 8.67%
EPS 16.65 13.60 12.14 8.07 13.42 11.47 12.53 4.84%
DPS 7.74 8.52 0.00 0.00 8.00 6.00 10.00 -4.17%
NAPS 2.39 2.40 1.00 2.27 2.17 1.88 2.69 -1.94%
Adjusted Per Share Value based on latest NOSH - 68,950
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 135.53 140.43 130.56 121.63 104.24 54.65 41.97 21.55%
EPS 11.10 9.07 8.09 3.84 6.39 5.46 4.26 17.28%
DPS 5.16 5.68 0.00 0.00 3.81 2.86 3.40 7.19%
NAPS 1.5933 1.5997 0.667 1.0803 1.0336 0.8948 0.9154 9.66%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.38 1.91 1.70 1.90 1.55 1.38 2.08 -
P/RPS 1.17 0.91 0.87 0.74 0.71 1.20 1.69 -5.93%
P/EPS 14.29 14.04 14.01 23.54 11.55 12.03 16.60 -2.46%
EY 7.00 7.12 7.14 4.25 8.66 8.31 6.02 2.54%
DY 3.25 4.46 0.00 0.00 5.16 4.35 4.81 -6.31%
P/NAPS 1.00 0.80 1.70 0.84 0.71 0.73 0.77 4.44%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 01/08/13 13/08/12 09/08/11 10/08/10 04/08/09 06/08/08 02/08/07 -
Price 2.36 1.93 1.59 2.00 1.82 1.43 2.10 -
P/RPS 1.16 0.92 0.81 0.78 0.83 1.25 1.70 -6.16%
P/EPS 14.17 14.19 13.11 24.78 13.56 12.47 16.76 -2.75%
EY 7.06 7.05 7.63 4.04 7.37 8.02 5.97 2.83%
DY 3.28 4.41 0.00 0.00 4.40 4.20 4.76 -6.01%
P/NAPS 0.99 0.80 1.59 0.88 0.84 0.76 0.78 4.04%

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