[TIENWAH] YoY 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- 67.65%
YoY- -9.32%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 101,425 105,801 98,227 86,238 75,606 43,605 30,911 21.87%
PBT 12,935 16,360 14,451 4,662 7,526 5,980 3,249 25.86%
Tax -1,781 -3,017 -2,600 -621 -1,827 -1,098 -362 30.38%
NP 11,154 13,343 11,851 4,041 5,699 4,882 2,887 25.23%
-
NP to SH 8,433 9,101 8,532 3,482 3,840 4,452 2,887 19.54%
-
Tax Rate 13.77% 18.44% 17.99% 13.32% 24.28% 18.36% 11.14% -
Total Cost 90,271 92,458 86,376 82,197 69,907 38,723 28,024 21.50%
-
Net Worth 230,623 231,626 96,501 156,517 149,601 129,562 127,311 10.39%
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 8,222 - - 5,515 4,134 4,732 7.89%
Div Payout % 88.57% 90.35% - - 143.63% 92.88% 163.93% -
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 230,623 231,626 96,501 156,517 149,601 129,562 127,311 10.39%
NOSH 96,495 96,511 96,501 68,950 68,940 68,916 47,327 12.59%
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 11.00% 12.61% 12.06% 4.69% 7.54% 11.20% 9.34% -
ROE 3.66% 3.93% 8.84% 2.22% 2.57% 3.44% 2.27% -
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 105.11 109.63 101.79 125.07 109.67 63.27 65.31 8.24%
EPS 8.74 9.43 8.84 5.05 5.57 6.46 6.10 6.17%
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 70.07 73.10 67.86 59.58 52.23 30.13 21.36 21.87%
EPS 5.83 6.29 5.89 2.41 2.65 3.08 1.99 19.60%
DPS 5.16 5.68 0.00 0.00 3.81 2.86 3.27 7.89%
NAPS 1.5933 1.6003 0.6667 1.0814 1.0336 0.8951 0.8796 10.39%
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 2.26 1.74 1.67 1.52 1.41 2.18 3.18 -5.52%
P/EPS 27.23 20.25 19.23 37.62 27.83 21.36 34.10 -3.67%
EY 3.67 4.94 5.20 2.66 3.59 4.68 2.93 3.82%
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 2.25 1.76 1.56 1.60 1.66 2.26 3.22 -5.79%
P/EPS 27.00 20.47 17.98 39.60 32.68 22.14 34.43 -3.96%
EY 3.70 4.89 5.56 2.52 3.06 4.52 2.90 4.14%
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