[TIENWAH] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -18.25%
YoY- -33.84%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 302,671 153,272 126,103 111,296 114,235 116,849 120,855 16.51%
PBT 31,413 20,661 16,468 12,556 15,331 17,663 21,435 6.57%
Tax -7,480 -3,593 -2,626 -4,130 -2,675 -5,711 -9,890 -4.54%
NP 23,933 17,068 13,842 8,426 12,656 11,952 11,545 12.90%
-
NP to SH 19,763 15,592 12,682 7,204 10,889 11,952 11,545 9.36%
-
Tax Rate 23.81% 17.39% 15.95% 32.89% 17.45% 32.33% 46.14% -
Total Cost 278,738 136,204 112,261 102,870 101,579 104,897 109,310 16.86%
-
Net Worth 156,474 130,166 91,354 116,814 119,388 114,815 104,344 6.97%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 11,992 8,249 7,007 9,986 6,740 3,107 2,178 32.84%
Div Payout % 60.68% 52.91% 55.25% 138.62% 61.90% 26.00% 18.87% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 156,474 130,166 91,354 116,814 119,388 114,815 104,344 6.97%
NOSH 68,931 68,871 45,677 45,453 45,222 45,025 44,213 7.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.91% 11.14% 10.98% 7.57% 11.08% 10.23% 9.55% -
ROE 12.63% 11.98% 13.88% 6.17% 9.12% 10.41% 11.06% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 439.09 222.55 276.08 244.86 252.60 259.52 273.34 8.21%
EPS 28.67 22.64 27.76 15.85 24.08 26.54 26.11 1.56%
DPS 17.40 12.00 15.34 22.00 15.00 7.00 5.00 23.07%
NAPS 2.27 1.89 2.00 2.57 2.64 2.55 2.36 -0.64%
Adjusted Per Share Value based on latest NOSH - 45,453
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 209.11 105.89 87.12 76.89 78.92 80.73 83.50 16.51%
EPS 13.65 10.77 8.76 4.98 7.52 8.26 7.98 9.35%
DPS 8.29 5.70 4.84 6.90 4.66 2.15 1.50 32.93%
NAPS 1.0811 0.8993 0.6311 0.8071 0.8248 0.7932 0.7209 6.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.87 1.24 2.42 1.88 2.15 2.75 2.80 -
P/RPS 0.43 0.56 0.88 0.77 0.85 1.06 1.02 -13.39%
P/EPS 6.52 5.48 8.72 11.86 8.93 10.36 10.72 -7.94%
EY 15.33 18.26 11.47 8.43 11.20 9.65 9.33 8.62%
DY 9.30 9.68 6.34 11.70 6.98 2.55 1.79 31.57%
P/NAPS 0.82 0.66 1.21 0.73 0.81 1.08 1.19 -6.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 10/11/09 11/11/08 05/11/07 20/11/06 24/11/05 25/11/04 19/11/03 -
Price 1.89 1.19 1.38 1.96 1.84 2.60 2.54 -
P/RPS 0.43 0.53 0.50 0.80 0.73 1.00 0.93 -12.05%
P/EPS 6.59 5.26 4.97 12.37 7.64 9.79 9.73 -6.28%
EY 15.17 19.02 20.12 8.09 13.09 10.21 10.28 6.69%
DY 9.21 10.08 11.12 11.22 8.15 2.69 1.97 29.27%
P/NAPS 0.83 0.63 0.69 0.76 0.70 1.02 1.08 -4.28%

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