[TIENWAH] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -15.35%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 328,704 367,374 353,686 380,371 408,081 388,575 354,666 -1.25%
PBT 51,194 37,622 22,979 41,186 47,222 44,580 21,113 15.89%
Tax 1,409 -1,791 -7,159 -7,363 -6,847 -6,206 -2,212 -
NP 52,603 35,831 15,820 33,823 40,375 38,374 18,901 18.58%
-
NP to SH 64,188 33,975 13,531 24,526 27,168 26,421 13,821 29.13%
-
Tax Rate -2.75% 4.76% 31.15% 17.88% 14.50% 13.92% 10.48% -
Total Cost 276,101 331,543 337,866 346,548 367,706 350,201 335,765 -3.20%
-
Net Worth 377,049 284,660 236,412 228,693 217,113 211,227 140,726 17.83%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 15,329 17,369 6,756 13,634 16,444 16,396 10,626 6.29%
Div Payout % 23.88% 51.12% 49.93% 55.59% 60.53% 62.06% 76.89% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 377,049 284,660 236,412 228,693 217,113 211,227 140,726 17.83%
NOSH 144,742 96,495 96,495 96,495 96,495 96,451 71,799 12.38%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.00% 9.75% 4.47% 8.89% 9.89% 9.88% 5.33% -
ROE 17.02% 11.94% 5.72% 10.72% 12.51% 12.51% 9.82% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 229.28 380.72 366.53 394.19 422.90 402.87 493.97 -11.99%
EPS 44.77 35.21 14.02 25.42 28.15 27.39 19.25 15.08%
DPS 10.69 18.00 7.00 14.13 17.04 17.00 14.80 -5.27%
NAPS 2.63 2.95 2.45 2.37 2.25 2.19 1.96 5.01%
Adjusted Per Share Value based on latest NOSH - 96,495
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 227.10 253.81 244.36 262.79 281.94 268.46 245.03 -1.25%
EPS 44.35 23.47 9.35 16.94 18.77 18.25 9.55 29.13%
DPS 10.59 12.00 4.67 9.42 11.36 11.33 7.34 6.29%
NAPS 2.605 1.9667 1.6333 1.58 1.50 1.4593 0.9723 17.83%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.76 2.57 1.86 2.68 2.00 1.79 1.68 -
P/RPS 0.77 0.68 0.51 0.68 0.47 0.44 0.34 14.58%
P/EPS 3.93 7.30 13.26 10.54 7.10 6.53 8.73 -12.44%
EY 25.44 13.70 7.54 9.48 14.08 15.30 11.46 14.20%
DY 6.08 7.00 3.76 5.27 8.52 9.50 8.81 -5.98%
P/NAPS 0.67 0.87 0.76 1.13 0.89 0.82 0.86 -4.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 22/02/16 16/02/15 25/02/14 26/02/13 21/02/12 23/02/11 -
Price 2.02 3.01 1.98 2.58 2.04 2.05 1.68 -
P/RPS 0.88 0.79 0.54 0.65 0.48 0.51 0.34 17.15%
P/EPS 4.51 8.55 14.12 10.15 7.25 7.48 8.73 -10.41%
EY 22.16 11.70 7.08 9.85 13.80 13.36 11.46 11.60%
DY 5.29 5.98 3.54 5.48 8.35 8.29 8.81 -8.14%
P/NAPS 0.77 1.02 0.81 1.09 0.91 0.94 0.86 -1.82%

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