[TIENWAH] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -4.23%
YoY- 14.81%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 225,840 135,318 118,545 112,962 115,184 107,997 138,016 8.54%
PBT 28,455 17,400 14,998 15,611 13,939 19,392 17,657 8.27%
Tax -6,295 -1,663 -3,758 -3,205 -4,311 -7,429 -8,604 -5.07%
NP 22,160 15,737 11,240 12,406 9,628 11,963 9,053 16.07%
-
NP to SH 20,668 14,572 9,953 10,473 9,122 11,963 9,053 14.73%
-
Tax Rate 22.12% 9.56% 25.06% 20.53% 30.93% 38.31% 48.73% -
Total Cost 203,680 119,581 107,305 100,556 105,556 96,034 128,963 7.90%
-
Net Worth 144,806 129,423 91,259 122,610 117,811 111,896 99,693 6.41%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 10,612 8,846 6,822 5,438 6,740 3,107 2,178 30.17%
Div Payout % 51.35% 60.71% 68.54% 51.93% 73.90% 25.98% 24.06% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 144,806 129,423 91,259 122,610 117,811 111,896 99,693 6.41%
NOSH 68,955 68,842 45,629 45,411 45,138 44,938 43,344 8.03%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.81% 11.63% 9.48% 10.98% 8.36% 11.08% 6.56% -
ROE 14.27% 11.26% 10.91% 8.54% 7.74% 10.69% 9.08% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 327.52 196.56 259.80 248.75 255.18 240.32 318.41 0.47%
EPS 29.97 21.17 21.81 23.06 20.21 26.62 20.89 6.19%
DPS 15.40 12.85 15.00 12.00 15.00 6.92 5.03 20.48%
NAPS 2.10 1.88 2.00 2.70 2.61 2.49 2.30 -1.50%
Adjusted Per Share Value based on latest NOSH - 45,411
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 156.03 93.49 81.90 78.04 79.58 74.61 95.35 8.54%
EPS 14.28 10.07 6.88 7.24 6.30 8.27 6.25 14.75%
DPS 7.33 6.11 4.71 3.76 4.66 2.15 1.50 30.23%
NAPS 1.0004 0.8942 0.6305 0.8471 0.8139 0.7731 0.6888 6.41%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.41 1.46 1.80 2.20 2.30 2.85 2.08 -
P/RPS 0.43 0.74 0.69 0.88 0.90 1.19 0.65 -6.64%
P/EPS 4.70 6.90 8.25 9.54 11.38 10.71 9.96 -11.75%
EY 21.26 14.50 12.12 10.48 8.79 9.34 10.04 13.30%
DY 10.92 8.80 8.33 5.45 6.52 2.43 2.42 28.51%
P/NAPS 0.67 0.78 0.90 0.81 0.88 1.14 0.90 -4.79%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 07/05/09 07/05/08 07/05/07 13/06/06 26/05/05 18/05/04 21/05/03 -
Price 1.54 1.47 1.85 1.97 2.29 2.63 1.88 -
P/RPS 0.47 0.75 0.71 0.79 0.90 1.09 0.59 -3.71%
P/EPS 5.14 6.94 8.48 8.54 11.33 9.88 9.00 -8.90%
EY 19.46 14.40 11.79 11.71 8.82 10.12 11.11 9.78%
DY 10.00 8.74 8.11 6.09 6.55 2.63 2.67 24.59%
P/NAPS 0.73 0.78 0.93 0.73 0.88 1.06 0.82 -1.91%

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