[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	317,445	301,764	301,104	186,059	161,962	158,200	141,980	70.90%
YoY %	5.20%	0.22%	61.83%	14.88%	2.38%	11.42%	-	-
Horiz. %	223.58%	212.54%	212.07%	131.05%	114.07%	111.42%	100.00%	-
PBT	30,568	31,072	32,044	25,077	22,181	21,316	18,708	38.68%
YoY %	-1.62%	-3.03%	27.78%	13.06%	4.06%	13.94%	-	-
Horiz. %	163.40%	166.09%	171.29%	134.04%	118.56%	113.94%	100.00%	-
Tax	-7,637	-7,006	-6,704	-5,525	-5,090	-4,098	-3,804	59.07%
YoY %	-9.01%	-4.50%	-21.34%	-8.55%	-24.21%	-7.73%	-	-
Horiz. %	200.76%	184.17%	176.24%	145.24%	133.81%	107.73%	100.00%	-
NP	22,930	24,066	25,340	19,552	17,090	17,218	14,904	33.23%
YoY %	-4.72%	-5.03%	29.60%	14.41%	-0.74%	15.53%	-	-
Horiz. %	153.85%	161.47%	170.02%	131.19%	114.67%	115.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,152	18,504	21,656	18,705	15,742	15,804	13,796	15.60%
YoY %	-7.31%	-14.55%	15.78%	18.82%	-0.39%	14.55%	-	-
Horiz. %	124.33%	134.13%	156.97%	135.58%	114.11%	114.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.98%	22.55%	20.92%	22.03%	22.95%	19.22%	20.33%	-
YoY %	10.78%	7.79%	-5.04%	-4.01%	19.41%	-5.46%	-	-
Horiz. %	122.87%	110.92%	102.90%	108.36%	112.89%	94.54%	100.00%	-
Total Cost	294,514	277,698	275,764	166,507	144,872	140,982	127,076	75.04%
YoY %	6.06%	0.70%	65.62%	14.93%	2.76%	10.94%	-	-
Horiz. %	231.76%	218.53%	217.01%	131.03%	114.00%	110.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,491	149,603	144,806	141,286	130,269	129,518	129,423	13.48%
YoY %	4.60%	3.31%	2.49%	8.46%	0.58%	0.07%	-	-
Horiz. %	120.91%	115.59%	111.89%	109.17%	100.65%	100.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	7,353	11,030	-	10,613	5,514	8,267	-	-
YoY %	-33.34%	0.00%	-	92.47%	-33.30%	0.00%	-	-
Horiz. %	88.94%	133.42%	-	128.38%	66.70%	100.00%	-	-
Div Payout %	42.87%	59.61%	-	56.74%	35.03%	52.31%	-	-
YoY %	-28.08%	0.00%	-	61.98%	-33.03%	0.00%	-	-
Horiz. %	81.95%	113.96%	-	108.47%	66.97%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	156,491	149,603	144,806	141,286	130,269	129,518	129,423	13.48%
YoY %	4.60%	3.31%	2.49%	8.46%	0.58%	0.07%	-	-
Horiz. %	120.91%	115.59%	111.89%	109.17%	100.65%	100.07%	100.00%	-
NOSH	68,938	68,941	68,955	68,920	68,925	68,892	68,842	0.09%
YoY %	-0.00%	-0.02%	0.05%	-0.01%	0.05%	0.07%	-	-
Horiz. %	100.14%	100.14%	100.16%	100.11%	100.12%	100.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	7.22%	7.98%	8.42%	10.51%	10.55%	10.88%	10.50%	-
YoY %	-9.52%	-5.23%	-19.89%	-0.38%	-3.03%	3.62%	-	-
Horiz. %	68.76%	76.00%	80.19%	100.10%	100.48%	103.62%	100.00%	-
ROE	10.96%	12.37%	14.96%	13.24%	12.08%	12.20%	10.66%	-
YoY %	-11.40%	-17.31%	12.99%	9.60%	-0.98%	14.45%	-	-
Horiz. %	102.81%	116.04%	140.34%	124.20%	113.32%	114.45%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	460.47	437.71	436.66	269.96	234.98	229.63	206.24	70.74%
YoY %	5.20%	0.24%	61.75%	14.89%	2.33%	11.34%	-	-
Horiz. %	223.27%	212.23%	211.72%	130.90%	113.94%	111.34%	100.00%	-
EPS	24.88	26.84	31.40	27.14	22.84	22.94	20.04	15.49%
YoY %	-7.30%	-14.52%	15.70%	18.83%	-0.44%	14.47%	-	-
Horiz. %	124.15%	133.93%	156.69%	135.43%	113.97%	114.47%	100.00%	-
DPS	10.67	16.00	0.00	15.40	8.00	12.00	0.00	-
YoY %	-33.31%	0.00%	0.00%	92.50%	-33.33%	0.00%	-	-
Horiz. %	88.92%	133.33%	0.00%	128.33%	66.67%	100.00%	-	-
NAPS	2.27	2.17	2.10	2.05	1.89	1.88	1.88	13.37%
YoY %	4.61%	3.33%	2.44%	8.47%	0.53%	0.00%	-	-
Horiz. %	120.74%	115.43%	111.70%	109.04%	100.53%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 68,911
RPS	219.32	208.48	208.03	128.54	111.90	109.30	98.09	70.90%
YoY %	5.20%	0.22%	61.84%	14.87%	2.38%	11.43%	-	-
Horiz. %	223.59%	212.54%	212.08%	131.04%	114.08%	111.43%	100.00%	-
EPS	11.85	12.78	14.96	12.92	10.88	10.92	9.53	15.61%
YoY %	-7.28%	-14.57%	15.79%	18.75%	-0.37%	14.59%	-	-
Horiz. %	124.34%	134.10%	156.98%	135.57%	114.17%	114.59%	100.00%	-
DPS	5.08	7.62	0.00	7.33	3.81	5.71	0.00	-
YoY %	-33.33%	0.00%	0.00%	92.39%	-33.27%	0.00%	-	-
Horiz. %	88.97%	133.45%	0.00%	128.37%	66.73%	100.00%	-	-
NAPS	1.0812	1.0336	1.0004	0.9761	0.90	0.8948	0.8942	13.48%
YoY %	4.61%	3.32%	2.49%	8.46%	0.58%	0.07%	-	-
Horiz. %	120.91%	115.59%	111.88%	109.16%	100.65%	100.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.87	1.55	1.41	1.20	1.24	1.38	1.46	-
P/RPS	0.41	0.35	0.32	0.44	0.53	0.60	0.71	-30.63%
YoY %	17.14%	9.38%	-27.27%	-16.98%	-11.67%	-15.49%	-	-
Horiz. %	57.75%	49.30%	45.07%	61.97%	74.65%	84.51%	100.00%	-
P/EPS	7.52	5.77	4.49	4.42	5.43	6.02	7.29	2.09%
YoY %	30.33%	28.51%	1.58%	-18.60%	-9.80%	-17.42%	-	-
Horiz. %	103.16%	79.15%	61.59%	60.63%	74.49%	82.58%	100.00%	-
EY	13.30	17.32	22.27	22.62	18.42	16.62	13.73	-2.09%
YoY %	-23.21%	-22.23%	-1.55%	22.80%	10.83%	21.05%	-	-
Horiz. %	96.87%	126.15%	162.20%	164.75%	134.16%	121.05%	100.00%	-
DY	5.70	10.32	0.00	12.83	6.45	8.70	0.00	-
YoY %	-44.77%	0.00%	0.00%	98.91%	-25.86%	0.00%	-	-
Horiz. %	65.52%	118.62%	0.00%	147.47%	74.14%	100.00%	-	-
P/NAPS	0.82	0.71	0.67	0.59	0.66	0.73	0.78	3.38%
YoY %	15.49%	5.97%	13.56%	-10.61%	-9.59%	-6.41%	-	-
Horiz. %	105.13%	91.03%	85.90%	75.64%	84.62%	93.59%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	10/11/09	04/08/09	07/05/09	24/02/09	11/11/08	06/08/08	07/05/08	-
Price	1.89	1.82	1.54	1.29	1.19	1.43	1.47	-
P/RPS	0.41	0.42	0.35	0.48	0.51	0.62	0.71	-30.63%
YoY %	-2.38%	20.00%	-27.08%	-5.88%	-17.74%	-12.68%	-	-
Horiz. %	57.75%	59.15%	49.30%	67.61%	71.83%	87.32%	100.00%	-
P/EPS	7.60	6.78	4.90	4.75	5.21	6.23	7.34	2.34%
YoY %	12.09%	38.37%	3.16%	-8.83%	-16.37%	-15.12%	-	-
Horiz. %	103.54%	92.37%	66.76%	64.71%	70.98%	84.88%	100.00%	-
EY	13.16	14.75	20.39	21.04	19.19	16.04	13.63	-2.31%
YoY %	-10.78%	-27.66%	-3.09%	9.64%	19.64%	17.68%	-	-
Horiz. %	96.55%	108.22%	149.60%	154.37%	140.79%	117.68%	100.00%	-
DY	5.64	8.79	0.00	11.94	6.72	8.39	0.00	-
YoY %	-35.84%	0.00%	0.00%	77.68%	-19.90%	0.00%	-	-
Horiz. %	67.22%	104.77%	0.00%	142.31%	80.10%	100.00%	-	-
P/NAPS	0.83	0.84	0.73	0.63	0.63	0.76	0.78	4.22%
YoY %	-1.19%	15.07%	15.87%	0.00%	-17.11%	-2.56%	-	-
Horiz. %	106.41%	107.69%	93.59%	80.77%	80.77%	97.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos