[TIENWAH] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.65%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 126,103 111,296 114,235 116,849 120,855 131,715 146,378 -2.45%
PBT 16,468 12,556 15,331 17,663 21,435 15,078 11,598 6.01%
Tax -2,626 -4,130 -2,675 -5,711 -9,890 -5,987 -8,522 -17.80%
NP 13,842 8,426 12,656 11,952 11,545 9,091 3,076 28.47%
-
NP to SH 12,682 7,204 10,889 11,952 11,545 9,091 3,076 26.61%
-
Tax Rate 15.95% 32.89% 17.45% 32.33% 46.14% 39.71% 73.48% -
Total Cost 112,261 102,870 101,579 104,897 109,310 122,624 143,302 -3.98%
-
Net Worth 91,354 116,814 119,388 114,815 104,344 94,804 80,269 2.17%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 7,007 9,986 6,740 3,107 2,178 1,084 890 41.02%
Div Payout % 55.25% 138.62% 61.90% 26.00% 18.87% 11.93% 28.94% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 91,354 116,814 119,388 114,815 104,344 94,804 80,269 2.17%
NOSH 45,677 45,453 45,222 45,025 44,213 43,488 42,470 1.22%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.98% 7.57% 11.08% 10.23% 9.55% 6.90% 2.10% -
ROE 13.88% 6.17% 9.12% 10.41% 11.06% 9.59% 3.83% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 276.08 244.86 252.60 259.52 273.34 302.87 344.66 -3.62%
EPS 27.76 15.85 24.08 26.54 26.11 20.90 7.24 25.09%
DPS 15.34 22.00 15.00 7.00 5.00 2.49 2.10 39.27%
NAPS 2.00 2.57 2.64 2.55 2.36 2.18 1.89 0.94%
Adjusted Per Share Value based on latest NOSH - 45,025
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 87.12 76.89 78.92 80.73 83.50 91.00 101.13 -2.45%
EPS 8.76 4.98 7.52 8.26 7.98 6.28 2.13 26.56%
DPS 4.84 6.90 4.66 2.15 1.50 0.75 0.62 40.82%
NAPS 0.6311 0.8071 0.8248 0.7932 0.7209 0.655 0.5546 2.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.42 1.88 2.15 2.75 2.80 1.38 1.24 -
P/RPS 0.88 0.77 0.85 1.06 1.02 0.46 0.36 16.05%
P/EPS 8.72 11.86 8.93 10.36 10.72 6.60 17.12 -10.63%
EY 11.47 8.43 11.20 9.65 9.33 15.15 5.84 11.90%
DY 6.34 11.70 6.98 2.55 1.79 1.81 1.69 24.63%
P/NAPS 1.21 0.73 0.81 1.08 1.19 0.63 0.66 10.62%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 05/11/07 20/11/06 24/11/05 25/11/04 19/11/03 21/11/02 30/11/01 -
Price 1.38 1.96 1.84 2.60 2.54 1.02 1.35 -
P/RPS 0.50 0.80 0.73 1.00 0.93 0.34 0.39 4.22%
P/EPS 4.97 12.37 7.64 9.79 9.73 4.88 18.64 -19.76%
EY 20.12 8.09 13.09 10.21 10.28 20.49 5.36 24.65%
DY 11.12 11.22 8.15 2.69 1.97 2.45 1.55 38.85%
P/NAPS 0.69 0.76 0.70 1.02 1.08 0.47 0.71 -0.47%

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