[TIENWAH] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 29.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Revenue 112,620 113,205 112,780 129,343 146,328 132,100 134,220 -2.88%
PBT 14,578 13,994 18,497 20,982 11,992 12,419 6,897 13.27%
Tax -4,389 -3,189 -6,467 -9,296 -7,867 -6,346 -3,073 6.11%
NP 10,189 10,805 12,030 11,686 4,125 6,073 3,824 17.73%
-
NP to SH 8,812 9,743 12,030 11,686 4,125 6,073 3,049 19.33%
-
Tax Rate 30.11% 22.79% 34.96% 44.30% 65.60% 51.10% 44.56% -
Total Cost 102,431 102,400 100,750 117,657 142,203 126,027 130,396 -3.94%
-
Net Worth 118,238 114,836 111,214 100,791 70,999 77,329 78,138 7.14%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Div 9,986 6,740 3,107 2,178 890 1,084 720 54.97%
Div Payout % 113.33% 69.19% 25.83% 18.64% 21.58% 17.86% 23.61% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Net Worth 118,238 114,836 111,214 100,791 70,999 77,329 78,138 7.14%
NOSH 45,476 45,211 45,026 44,013 35,499 36,999 36,175 3.88%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
NP Margin 9.05% 9.54% 10.67% 9.03% 2.82% 4.60% 2.85% -
ROE 7.45% 8.48% 10.82% 11.59% 5.81% 7.85% 3.90% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 247.65 250.39 250.48 293.87 412.19 357.03 371.03 -6.51%
EPS 19.38 21.55 26.72 26.55 11.62 16.41 8.43 14.87%
DPS 22.00 15.00 7.00 5.00 2.50 2.93 1.99 49.22%
NAPS 2.60 2.54 2.47 2.29 2.00 2.09 2.16 3.13%
Adjusted Per Share Value based on latest NOSH - 44,013
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 77.81 78.21 77.92 89.36 101.10 91.27 92.73 -2.88%
EPS 6.09 6.73 8.31 8.07 2.85 4.20 2.11 19.31%
DPS 6.90 4.66 2.15 1.50 0.62 0.75 0.50 54.84%
NAPS 0.8169 0.7934 0.7684 0.6964 0.4905 0.5343 0.5398 7.14%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 30/06/00 -
Price 1.93 2.21 2.98 2.23 1.60 1.39 2.27 -
P/RPS 0.78 0.88 1.19 0.76 0.39 0.39 0.61 4.18%
P/EPS 9.96 10.26 11.15 8.40 13.77 8.47 26.93 -15.27%
EY 10.04 9.75 8.97 11.91 7.26 11.81 3.71 18.03%
DY 11.40 6.79 2.35 2.24 1.56 2.11 0.88 53.22%
P/NAPS 0.74 0.87 1.21 0.97 0.80 0.67 1.05 -5.66%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 09/08/06 25/08/05 19/08/04 15/08/03 30/08/01 13/08/02 24/08/00 -
Price 1.86 2.08 2.85 2.48 1.45 1.40 2.21 -
P/RPS 0.75 0.83 1.14 0.84 0.35 0.39 0.60 3.78%
P/EPS 9.60 9.65 10.67 9.34 12.48 8.53 26.22 -15.41%
EY 10.42 10.36 9.37 10.71 8.01 11.72 3.81 18.24%
DY 11.83 7.21 2.46 2.02 1.72 2.09 0.90 53.59%
P/NAPS 0.72 0.82 1.15 1.08 0.73 0.67 1.02 -5.63%

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