[TIENWAH] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.76%
YoY- -8.89%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 153,272 126,103 111,296 114,235 116,849 120,855 131,715 2.55%
PBT 20,661 16,468 12,556 15,331 17,663 21,435 15,078 5.38%
Tax -3,593 -2,626 -4,130 -2,675 -5,711 -9,890 -5,987 -8.15%
NP 17,068 13,842 8,426 12,656 11,952 11,545 9,091 11.05%
-
NP to SH 15,592 12,682 7,204 10,889 11,952 11,545 9,091 9.39%
-
Tax Rate 17.39% 15.95% 32.89% 17.45% 32.33% 46.14% 39.71% -
Total Cost 136,204 112,261 102,870 101,579 104,897 109,310 122,624 1.76%
-
Net Worth 130,166 91,354 116,814 119,388 114,815 104,344 94,804 5.42%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 8,249 7,007 9,986 6,740 3,107 2,178 1,084 40.20%
Div Payout % 52.91% 55.25% 138.62% 61.90% 26.00% 18.87% 11.93% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 130,166 91,354 116,814 119,388 114,815 104,344 94,804 5.42%
NOSH 68,871 45,677 45,453 45,222 45,025 44,213 43,488 7.95%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.14% 10.98% 7.57% 11.08% 10.23% 9.55% 6.90% -
ROE 11.98% 13.88% 6.17% 9.12% 10.41% 11.06% 9.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 222.55 276.08 244.86 252.60 259.52 273.34 302.87 -5.00%
EPS 22.64 27.76 15.85 24.08 26.54 26.11 20.90 1.34%
DPS 12.00 15.34 22.00 15.00 7.00 5.00 2.49 29.93%
NAPS 1.89 2.00 2.57 2.64 2.55 2.36 2.18 -2.34%
Adjusted Per Share Value based on latest NOSH - 45,222
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 105.89 87.12 76.89 78.92 80.73 83.50 91.00 2.55%
EPS 10.77 8.76 4.98 7.52 8.26 7.98 6.28 9.39%
DPS 5.70 4.84 6.90 4.66 2.15 1.50 0.75 40.17%
NAPS 0.8993 0.6311 0.8071 0.8248 0.7932 0.7209 0.655 5.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.24 2.42 1.88 2.15 2.75 2.80 1.38 -
P/RPS 0.56 0.88 0.77 0.85 1.06 1.02 0.46 3.32%
P/EPS 5.48 8.72 11.86 8.93 10.36 10.72 6.60 -3.04%
EY 18.26 11.47 8.43 11.20 9.65 9.33 15.15 3.15%
DY 9.68 6.34 11.70 6.98 2.55 1.79 1.81 32.20%
P/NAPS 0.66 1.21 0.73 0.81 1.08 1.19 0.63 0.77%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 05/11/07 20/11/06 24/11/05 25/11/04 19/11/03 21/11/02 -
Price 1.19 1.38 1.96 1.84 2.60 2.54 1.02 -
P/RPS 0.53 0.50 0.80 0.73 1.00 0.93 0.34 7.67%
P/EPS 5.26 4.97 12.37 7.64 9.79 9.73 4.88 1.25%
EY 19.02 20.12 8.09 13.09 10.21 10.28 20.49 -1.23%
DY 10.08 11.12 11.22 8.15 2.69 1.97 2.45 26.55%
P/NAPS 0.63 0.69 0.76 0.70 1.02 1.08 0.47 4.99%

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