[TIENWAH] YoY Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 386.7%
YoY- 218.01%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 24,188 26,889 30,157 28,218 33,241 32,450 0 -100.00%
PBT 1,393 4,844 5,942 4,425 3,559 139 0 -100.00%
Tax -665 -1,550 -3,032 -911 -2,454 -139 0 -100.00%
NP 728 3,294 2,910 3,514 1,105 0 0 -100.00%
-
NP to SH 728 3,294 2,910 3,514 1,105 -720 0 -100.00%
-
Tax Rate 47.74% 32.00% 51.03% 20.59% 68.95% 100.00% - -
Total Cost 23,460 23,595 27,247 24,704 32,136 32,450 0 -100.00%
-
Net Worth 115,491 107,876 87,130 88,934 78,704 76,319 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 6,740 3,107 2,178 1,084 890 720 - -100.00%
Div Payout % 925.93% 94.34% 74.85% 30.86% 80.57% 0.00% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 115,491 107,876 87,130 88,934 78,704 76,319 0 -100.00%
NOSH 44,938 44,393 43,565 43,382 35,612 36,000 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 3.01% 12.25% 9.65% 12.45% 3.32% 0.00% 0.00% -
ROE 0.63% 3.05% 3.34% 3.95% 1.40% -0.94% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 53.82 60.57 69.22 65.04 93.34 90.14 0.00 -100.00%
EPS 1.62 7.42 6.66 8.10 2.50 -2.00 0.00 -100.00%
DPS 15.00 7.00 5.00 2.50 2.50 2.00 0.00 -100.00%
NAPS 2.57 2.43 2.00 2.05 2.21 2.12 2.08 -0.22%
Adjusted Per Share Value based on latest NOSH - 43,382
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 16.71 18.58 20.83 19.50 22.97 22.42 0.00 -100.00%
EPS 0.50 2.28 2.01 2.43 0.76 -0.50 0.00 -100.00%
DPS 4.66 2.15 1.50 0.75 0.62 0.50 0.00 -100.00%
NAPS 0.7979 0.7453 0.602 0.6144 0.5438 0.5273 2.08 1.02%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.49 2.42 1.20 1.10 1.60 0.00 0.00 -
P/RPS 4.63 4.00 1.73 1.69 1.71 0.00 0.00 -100.00%
P/EPS 153.70 32.61 17.97 13.58 51.57 0.00 0.00 -100.00%
EY 0.65 3.07 5.57 7.36 1.94 0.00 0.00 -100.00%
DY 6.02 2.89 4.17 2.27 1.56 0.00 0.00 -100.00%
P/NAPS 0.97 1.00 0.60 0.54 0.72 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 26/02/04 28/02/03 28/02/02 27/02/01 25/02/00 - -
Price 2.25 2.98 1.42 1.40 1.35 2.83 0.00 -
P/RPS 4.18 4.92 2.05 2.15 1.45 3.14 0.00 -100.00%
P/EPS 138.89 40.16 21.26 17.28 43.51 -141.50 0.00 -100.00%
EY 0.72 2.49 4.70 5.79 2.30 -0.71 0.00 -100.00%
DY 6.67 2.35 3.52 1.79 1.85 0.71 0.00 -100.00%
P/NAPS 0.88 1.23 0.71 0.68 0.61 1.33 0.00 -100.00%

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