[TIENWAH] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 10.5%
YoY- 41.83%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 395,279 355,611 343,143 225,840 135,318 118,545 112,962 23.19%
PBT 47,181 22,965 25,029 28,455 17,400 14,998 15,611 20.22%
Tax -6,481 -2,296 -6,848 -6,295 -1,663 -3,758 -3,205 12.44%
NP 40,700 20,669 18,181 22,160 15,737 11,240 12,406 21.87%
-
NP to SH 27,263 14,922 12,115 20,668 14,572 9,953 10,473 17.27%
-
Tax Rate 13.74% 10.00% 27.36% 22.12% 9.56% 25.06% 20.53% -
Total Cost 354,579 334,942 324,962 203,680 119,581 107,305 100,556 23.34%
-
Net Worth 219,798 96,642 162,157 144,806 129,423 91,259 122,610 10.20%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 16,396 10,626 13,824 10,612 8,846 6,822 5,438 20.17%
Div Payout % 60.14% 71.21% 114.11% 51.35% 60.71% 68.54% 51.93% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 219,798 96,642 162,157 144,806 129,423 91,259 122,610 10.20%
NOSH 96,402 96,642 69,003 68,955 68,842 45,629 45,411 13.35%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.30% 5.81% 5.30% 9.81% 11.63% 9.48% 10.98% -
ROE 12.40% 15.44% 7.47% 14.27% 11.26% 10.91% 8.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 410.03 367.97 497.28 327.52 196.56 259.80 248.75 8.67%
EPS 28.28 15.44 17.56 29.97 21.17 21.81 23.06 3.45%
DPS 17.00 11.00 20.05 15.40 12.85 15.00 12.00 5.97%
NAPS 2.28 1.00 2.35 2.10 1.88 2.00 2.70 -2.77%
Adjusted Per Share Value based on latest NOSH - 68,955
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 273.09 245.69 237.07 156.03 93.49 81.90 78.04 23.19%
EPS 18.84 10.31 8.37 14.28 10.07 6.88 7.24 17.26%
DPS 11.33 7.34 9.55 7.33 6.11 4.71 3.76 20.16%
NAPS 1.5185 0.6677 1.1203 1.0004 0.8942 0.6305 0.8471 10.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.07 1.81 2.18 1.41 1.46 1.80 2.20 -
P/RPS 0.50 0.49 0.44 0.43 0.74 0.69 0.88 -8.98%
P/EPS 7.32 11.72 12.42 4.70 6.90 8.25 9.54 -4.31%
EY 13.66 8.53 8.05 21.26 14.50 12.12 10.48 4.51%
DY 8.21 6.07 9.20 10.92 8.80 8.33 5.45 7.06%
P/NAPS 0.91 1.81 0.93 0.67 0.78 0.90 0.81 1.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 10/05/11 12/05/10 07/05/09 07/05/08 07/05/07 13/06/06 -
Price 2.13 1.86 2.29 1.54 1.47 1.85 1.97 -
P/RPS 0.52 0.51 0.46 0.47 0.75 0.71 0.79 -6.72%
P/EPS 7.53 12.05 13.04 5.14 6.94 8.48 8.54 -2.07%
EY 13.28 8.30 7.67 19.46 14.40 11.79 11.71 2.11%
DY 7.98 5.91 8.76 10.00 8.74 8.11 6.09 4.60%
P/NAPS 0.93 1.86 0.97 0.73 0.78 0.93 0.73 4.11%

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