[TIENWAH] YoY Cumulative 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- 68.54%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 97,863 87,574 90,047 89,960 90,698 103,497 113,137 -2.38%
PBT 12,633 10,241 13,938 12,819 15,493 10,653 8,039 7.82%
Tax -1,588 -2,974 -2,010 -4,161 -6,858 -5,076 -6,068 -20.01%
NP 11,045 7,267 11,928 8,658 8,635 5,577 1,971 33.25%
-
NP to SH 10,271 6,026 10,161 8,658 8,635 5,577 1,971 31.65%
-
Tax Rate 12.57% 29.04% 14.42% 32.46% 44.27% 47.65% 75.48% -
Total Cost 86,818 80,307 78,119 81,302 82,063 97,920 111,166 -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 4,568 4,544 - - - - - -
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 8.39% 5.16% 8.51% 7.54% 8.28% 5.87% 2.38% -
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 214.19 192.70 199.04 199.81 205.13 237.54 258.30 -3.07%
EPS 22.48 13.26 22.46 19.23 19.53 12.80 4.50 30.73%
DPS 10.00 10.00 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 67.61 60.50 62.21 62.15 62.66 71.50 78.16 -2.38%
EPS 7.10 4.16 7.02 5.98 5.97 3.85 1.36 31.69%
DPS 3.16 3.14 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 1.13 0.98 1.08 1.38 1.36 0.58 0.48 15.33%
P/EPS 10.77 14.18 9.57 14.30 14.34 10.78 27.56 -14.48%
EY 9.29 7.05 10.45 6.99 6.98 9.28 3.63 16.94%
DY 4.13 5.32 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 0.64 1.02 0.92 1.30 1.24 0.43 0.52 3.51%
P/EPS 6.14 14.78 8.19 13.52 13.01 7.97 30.00 -23.22%
EY 16.29 6.77 12.21 7.40 7.69 12.55 3.33 30.27%
DY 7.25 5.10 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