[TIENWAH] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -5.94%
YoY- -7.5%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 111,319 101,618 88,902 87,202 42,372 37,112 33,124 22.36%
PBT 14,289 13,450 6,574 7,390 5,978 5,448 4,376 21.77%
Tax -2,281 -2,411 -1,005 -2,225 -1,769 -575 -767 19.89%
NP 12,008 11,039 5,569 5,165 4,209 4,873 3,609 22.16%
-
NP to SH 8,073 7,955 4,471 3,612 3,905 4,554 3,059 17.53%
-
Tax Rate 15.96% 17.93% 15.29% 30.11% 29.59% 10.55% 17.53% -
Total Cost 99,311 90,579 83,333 82,037 38,163 32,239 29,515 22.38%
-
Net Worth 224,732 198,868 165,337 156,474 130,166 122,414 116,814 11.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 224,732 198,868 165,337 156,474 130,166 122,414 116,814 11.51%
NOSH 96,451 96,537 68,890 68,931 68,871 45,677 45,453 13.34%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.79% 10.86% 6.26% 5.92% 9.93% 13.13% 10.90% -
ROE 3.59% 4.00% 2.70% 2.31% 3.00% 3.72% 2.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 115.41 105.26 129.05 126.51 61.52 81.25 72.87 7.95%
EPS 8.37 8.24 6.49 5.24 5.67 9.97 6.73 3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.06 2.40 2.27 1.89 2.68 2.57 -1.61%
Adjusted Per Share Value based on latest NOSH - 68,931
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.91 70.21 61.42 60.25 29.27 25.64 22.88 22.36%
EPS 5.58 5.50 3.09 2.50 2.70 3.15 2.11 17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5526 1.3739 1.1423 1.0811 0.8993 0.8457 0.8071 11.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.12 1.64 1.88 1.87 1.24 2.42 1.88 -
P/RPS 1.84 1.56 1.46 1.48 2.02 2.98 2.58 -5.47%
P/EPS 25.33 19.90 28.97 35.69 21.87 24.27 27.93 -1.61%
EY 3.95 5.02 3.45 2.80 4.57 4.12 3.58 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.78 0.82 0.66 0.90 0.73 3.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 10/11/11 10/11/10 10/11/09 11/11/08 05/11/07 20/11/06 -
Price 2.10 1.63 1.69 1.89 1.19 1.38 1.96 -
P/RPS 1.82 1.55 1.31 1.49 1.93 1.70 2.69 -6.29%
P/EPS 25.09 19.78 26.04 36.07 20.99 13.84 29.12 -2.44%
EY 3.99 5.06 3.84 2.77 4.76 7.22 3.43 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.79 0.70 0.83 0.63 0.51 0.76 2.85%

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