[TIENWAH] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.67%
YoY- 41.52%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 112,962 115,184 107,997 138,016 137,342 145,411 96,343 2.68%
PBT 15,611 13,939 19,392 17,657 13,523 12,251 4,135 24.77%
Tax -3,205 -4,311 -7,429 -8,604 -7,126 -6,892 -1,758 10.52%
NP 12,406 9,628 11,963 9,053 6,397 5,359 2,377 31.68%
-
NP to SH 10,473 9,122 11,963 9,053 6,397 5,359 1,602 36.72%
-
Tax Rate 20.53% 30.93% 38.31% 48.73% 52.70% 56.26% 42.52% -
Total Cost 100,556 105,556 96,034 128,963 130,945 140,052 93,966 1.13%
-
Net Worth 122,610 117,811 111,896 99,693 91,772 71,448 58,299 13.18%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 5,438 6,740 3,107 2,178 1,084 890 720 40.05%
Div Payout % 51.93% 73.90% 25.98% 24.06% 16.95% 16.61% 44.94% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 122,610 117,811 111,896 99,693 91,772 71,448 58,299 13.18%
NOSH 45,411 45,138 44,938 43,344 43,288 35,724 27,499 8.71%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.98% 8.36% 11.08% 6.56% 4.66% 3.69% 2.47% -
ROE 8.54% 7.74% 10.69% 9.08% 6.97% 7.50% 2.75% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 248.75 255.18 240.32 318.41 317.27 407.04 350.34 -5.54%
EPS 23.06 20.21 26.62 20.89 14.78 15.00 5.83 25.74%
DPS 12.00 15.00 6.92 5.03 2.51 2.50 2.62 28.85%
NAPS 2.70 2.61 2.49 2.30 2.12 2.00 2.12 4.11%
Adjusted Per Share Value based on latest NOSH - 43,344
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 78.04 79.58 74.61 95.35 94.89 100.46 66.56 2.68%
EPS 7.24 6.30 8.27 6.25 4.42 3.70 1.11 36.67%
DPS 3.76 4.66 2.15 1.50 0.75 0.62 0.50 39.94%
NAPS 0.8471 0.8139 0.7731 0.6888 0.634 0.4936 0.4028 13.18%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.20 2.30 2.85 2.08 1.40 1.33 2.75 -
P/RPS 0.88 0.90 1.19 0.65 0.44 0.33 0.78 2.02%
P/EPS 9.54 11.38 10.71 9.96 9.47 8.87 47.21 -23.38%
EY 10.48 8.79 9.34 10.04 10.56 11.28 2.12 30.50%
DY 5.45 6.52 2.43 2.42 1.79 1.88 0.95 33.77%
P/NAPS 0.81 0.88 1.14 0.90 0.66 0.67 1.30 -7.57%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 26/05/05 18/05/04 21/05/03 23/05/02 17/05/01 - -
Price 1.97 2.29 2.63 1.88 1.45 1.30 0.00 -
P/RPS 0.79 0.90 1.09 0.59 0.46 0.32 0.00 -
P/EPS 8.54 11.33 9.88 9.00 9.81 8.67 0.00 -
EY 11.71 8.82 10.12 11.11 10.19 11.54 0.00 -
DY 6.09 6.55 2.63 2.67 1.73 1.92 0.00 -
P/NAPS 0.73 0.88 1.06 0.82 0.68 0.65 0.00 -

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