[TIENWAH] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.21%
YoY- 26.99%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 111,296 114,235 116,849 120,855 131,715 146,378 136,891 -3.38%
PBT 12,556 15,331 17,663 21,435 15,078 11,598 6,765 10.85%
Tax -4,130 -2,675 -5,711 -9,890 -5,987 -8,522 -3,547 2.56%
NP 8,426 12,656 11,952 11,545 9,091 3,076 3,218 17.39%
-
NP to SH 7,204 10,889 11,952 11,545 9,091 3,076 2,443 19.74%
-
Tax Rate 32.89% 17.45% 32.33% 46.14% 39.71% 73.48% 52.43% -
Total Cost 102,870 101,579 104,897 109,310 122,624 143,302 133,673 -4.26%
-
Net Worth 116,814 119,388 114,815 104,344 94,804 80,269 79,514 6.61%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 9,986 6,740 3,107 2,178 1,084 890 720 54.97%
Div Payout % 138.62% 61.90% 26.00% 18.87% 11.93% 28.94% 29.47% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 116,814 119,388 114,815 104,344 94,804 80,269 79,514 6.61%
NOSH 45,453 45,222 45,025 44,213 43,488 42,470 36,142 3.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.57% 11.08% 10.23% 9.55% 6.90% 2.10% 2.35% -
ROE 6.17% 9.12% 10.41% 11.06% 9.59% 3.83% 3.07% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 244.86 252.60 259.52 273.34 302.87 344.66 378.75 -7.00%
EPS 15.85 24.08 26.54 26.11 20.90 7.24 6.76 15.25%
DPS 22.00 15.00 7.00 5.00 2.49 2.10 1.99 49.22%
NAPS 2.57 2.64 2.55 2.36 2.18 1.89 2.20 2.62%
Adjusted Per Share Value based on latest NOSH - 44,213
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.89 78.92 80.73 83.50 91.00 101.13 94.58 -3.39%
EPS 4.98 7.52 8.26 7.98 6.28 2.13 1.69 19.72%
DPS 6.90 4.66 2.15 1.50 0.75 0.62 0.50 54.84%
NAPS 0.8071 0.8248 0.7932 0.7209 0.655 0.5546 0.5493 6.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.88 2.15 2.75 2.80 1.38 1.24 1.99 -
P/RPS 0.77 0.85 1.06 1.02 0.46 0.36 0.53 6.42%
P/EPS 11.86 8.93 10.36 10.72 6.60 17.12 29.44 -14.05%
EY 8.43 11.20 9.65 9.33 15.15 5.84 3.40 16.33%
DY 11.70 6.98 2.55 1.79 1.81 1.69 1.00 50.64%
P/NAPS 0.73 0.81 1.08 1.19 0.63 0.66 0.90 -3.42%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 24/11/05 25/11/04 19/11/03 21/11/02 30/11/01 27/11/00 -
Price 1.96 1.84 2.60 2.54 1.02 1.35 1.88 -
P/RPS 0.80 0.73 1.00 0.93 0.34 0.39 0.50 8.14%
P/EPS 12.37 7.64 9.79 9.73 4.88 18.64 27.81 -12.62%
EY 8.09 13.09 10.21 10.28 20.49 5.36 3.60 14.44%
DY 11.22 8.15 2.69 1.97 2.45 1.55 1.06 48.15%
P/NAPS 0.76 0.70 1.02 1.08 0.47 0.71 0.85 -1.84%

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