[TIENWAH] YoY 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- -29.07%
YoY- -13.75%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 105,801 98,227 86,238 75,606 43,605 30,911 27,341 25.27%
PBT 16,360 14,451 4,662 7,526 5,980 3,249 2,851 33.76%
Tax -3,017 -2,600 -621 -1,827 -1,098 -362 -1,302 15.01%
NP 13,343 11,851 4,041 5,699 4,882 2,887 1,549 43.12%
-
NP to SH 9,101 8,532 3,482 3,840 4,452 2,887 1,146 41.20%
-
Tax Rate 18.44% 17.99% 13.32% 24.28% 18.36% 11.14% 45.67% -
Total Cost 92,458 86,376 82,197 69,907 38,723 28,024 25,792 23.68%
-
Net Worth 231,626 96,501 156,517 149,601 129,562 127,311 118,238 11.84%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,222 - - 5,515 4,134 4,732 4,547 10.36%
Div Payout % 90.35% - - 143.63% 92.88% 163.93% 396.83% -
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 231,626 96,501 156,517 149,601 129,562 127,311 118,238 11.84%
NOSH 96,511 96,501 68,950 68,940 68,916 47,327 45,476 13.34%
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 12.61% 12.06% 4.69% 7.54% 11.20% 9.34% 5.67% -
ROE 3.93% 8.84% 2.22% 2.57% 3.44% 2.27% 0.97% -
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 109.63 101.79 125.07 109.67 63.27 65.31 60.12 10.52%
EPS 9.43 8.84 5.05 5.57 6.46 6.10 2.52 24.57%
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 73.10 67.86 59.58 52.23 30.13 21.36 18.89 25.27%
EPS 6.29 5.89 2.41 2.65 3.08 1.99 0.79 41.26%
DPS 5.68 0.00 0.00 3.81 2.86 3.27 3.14 10.37%
NAPS 1.6003 0.6667 1.0814 1.0336 0.8951 0.8796 0.8169 11.84%
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 1.74 1.67 1.52 1.41 2.18 3.18 3.21 -9.69%
P/EPS 20.25 19.23 37.62 27.83 21.36 34.10 76.59 -19.86%
EY 4.94 5.20 2.66 3.59 4.68 2.93 1.31 24.73%
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 1.76 1.56 1.60 1.66 2.26 3.22 3.09 -8.94%
P/EPS 20.47 17.98 39.60 32.68 22.14 34.43 73.81 -19.22%
EY 4.89 5.56 2.52 3.06 4.52 2.90 1.35 23.90%
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