[TIENWAH] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 38.15%
YoY- 40.56%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 115,814 113,769 114,148 117,587 133,654 141,355 137,682 -2.84%
PBT 14,076 16,253 14,212 20,337 16,595 12,464 10,185 5.53%
Tax -4,012 -3,166 -4,826 -8,408 -8,108 -6,979 -5,917 -6.26%
NP 10,064 13,087 9,386 11,929 8,487 5,485 4,268 15.36%
-
NP to SH 8,437 10,936 9,386 11,929 8,487 5,485 4,268 12.02%
-
Tax Rate 28.50% 19.48% 33.96% 41.34% 48.86% 55.99% 58.10% -
Total Cost 105,750 100,682 104,762 105,658 125,167 135,870 133,414 -3.79%
-
Net Worth 118,709 119,951 115,804 107,840 97,593 89,240 79,915 6.81%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,822 5,431 6,759 3,106 2,178 - - -
Div Payout % 80.86% 49.67% 72.01% 26.04% 25.67% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 118,709 119,951 115,804 107,840 97,593 89,240 79,915 6.81%
NOSH 45,482 45,264 45,060 44,378 43,568 43,531 36,161 3.89%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.69% 11.50% 8.22% 10.14% 6.35% 3.88% 3.10% -
ROE 7.11% 9.12% 8.11% 11.06% 8.70% 6.15% 5.34% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 254.63 251.34 253.32 264.96 306.77 324.72 380.75 -6.48%
EPS 18.55 24.16 20.83 26.88 19.44 12.60 9.80 11.21%
DPS 15.00 12.00 15.00 7.00 5.00 0.00 0.00 -
NAPS 2.61 2.65 2.57 2.43 2.24 2.05 2.21 2.81%
Adjusted Per Share Value based on latest NOSH - 44,393
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 80.01 78.60 78.86 81.24 92.34 97.66 95.12 -2.84%
EPS 5.83 7.56 6.48 8.24 5.86 3.79 2.95 12.01%
DPS 4.71 3.75 4.67 2.15 1.51 0.00 0.00 -
NAPS 0.8201 0.8287 0.8001 0.745 0.6743 0.6165 0.5521 6.81%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.87 1.82 2.49 2.42 1.20 1.10 1.60 -
P/RPS 0.73 0.72 0.98 0.91 0.39 0.34 0.42 9.64%
P/EPS 10.08 7.53 11.95 9.00 6.16 8.73 13.56 -4.82%
EY 9.92 13.27 8.37 11.11 16.23 11.45 7.38 5.05%
DY 8.02 6.59 6.02 2.89 4.17 0.00 0.00 -
P/NAPS 0.72 0.69 0.97 1.00 0.54 0.54 0.72 0.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 27/02/01 -
Price 1.90 2.21 2.25 2.98 1.42 1.40 1.35 -
P/RPS 0.75 0.88 0.89 1.12 0.46 0.43 0.35 13.53%
P/EPS 10.24 9.15 10.80 11.09 7.29 11.11 11.44 -1.82%
EY 9.76 10.93 9.26 9.02 13.72 9.00 8.74 1.85%
DY 7.89 5.43 6.67 2.35 3.52 0.00 0.00 -
P/NAPS 0.73 0.83 0.88 1.23 0.63 0.68 0.61 3.03%

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