[TIENWAH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.79%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 343,551 357,157 355,360 385,352 412,554 380,316 355,475 -0.56%
PBT 29,768 26,227 24,464 45,661 49,929 39,630 21,349 5.69%
Tax -1,562 -5,997 -5,243 -5,766 -6,768 -5,681 -4,422 -15.90%
NP 28,206 20,230 19,221 39,895 43,161 33,949 16,927 8.87%
-
NP to SH 27,662 22,979 14,274 28,975 27,950 23,456 12,616 13.96%
-
Tax Rate 5.25% 22.87% 21.43% 12.63% 13.56% 14.34% 20.71% -
Total Cost 315,345 336,927 336,139 345,457 369,393 346,367 338,548 -1.17%
-
Net Worth 307,881 279,835 234,482 235,447 224,732 198,868 165,337 10.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 17,369 7,719 9,062 15,690 24,619 10,626 8,309 13.06%
Div Payout % 62.79% 33.59% 63.49% 54.15% 88.08% 45.30% 65.87% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 307,881 279,835 234,482 235,447 224,732 198,868 165,337 10.90%
NOSH 144,742 96,495 96,495 96,495 96,451 96,537 68,890 13.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.21% 5.66% 5.41% 10.35% 10.46% 8.93% 4.76% -
ROE 8.98% 8.21% 6.09% 12.31% 12.44% 11.79% 7.63% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 255.53 370.13 368.27 399.35 427.73 393.95 516.00 -11.04%
EPS 20.57 23.81 14.79 30.03 28.98 24.30 18.31 1.95%
DPS 12.92 8.00 9.39 16.26 25.52 11.01 12.05 1.16%
NAPS 2.29 2.90 2.43 2.44 2.33 2.06 2.40 -0.77%
Adjusted Per Share Value based on latest NOSH - 96,495
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 237.35 246.75 245.51 266.23 285.03 262.75 245.59 -0.56%
EPS 19.11 15.88 9.86 20.02 19.31 16.21 8.72 13.95%
DPS 12.00 5.33 6.26 10.84 17.01 7.34 5.74 13.06%
NAPS 2.1271 1.9333 1.62 1.6267 1.5526 1.3739 1.1423 10.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.76 1.72 2.16 2.41 2.12 1.64 1.88 -
P/RPS 0.69 0.46 0.59 0.60 0.50 0.42 0.36 11.44%
P/EPS 8.55 7.22 14.60 8.03 7.32 6.75 10.27 -3.00%
EY 11.69 13.85 6.85 12.46 13.67 14.82 9.74 3.08%
DY 7.34 4.65 4.35 6.75 12.04 6.71 6.41 2.28%
P/NAPS 0.77 0.59 0.89 0.99 0.91 0.80 0.78 -0.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 11/11/15 13/11/14 07/11/13 07/11/12 10/11/11 10/11/10 -
Price 2.00 1.82 2.10 2.60 2.10 1.63 1.69 -
P/RPS 0.78 0.49 0.57 0.65 0.49 0.41 0.33 15.40%
P/EPS 9.72 7.64 14.20 8.66 7.25 6.71 9.23 0.86%
EY 10.29 13.08 7.04 11.55 13.80 14.91 10.84 -0.86%
DY 6.46 4.40 4.47 6.25 12.15 6.75 7.13 -1.62%
P/NAPS 0.87 0.63 0.86 1.07 0.90 0.79 0.70 3.68%

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