[TIENWAH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	380,371	291,849	196,168	94,743	408,081	314,578	203,259	51.68%
YoY %	30.33%	48.78%	107.05%	-76.78%	29.72%	54.77%	-	-
Horiz. %	187.14%	143.58%	96.51%	46.61%	200.77%	154.77%	100.00%	-
PBT	41,186	38,211	25,955	13,020	47,222	39,772	25,483	37.60%
YoY %	7.79%	47.22%	99.35%	-72.43%	18.73%	56.07%	-	-
Horiz. %	161.62%	149.95%	101.85%	51.09%	185.31%	156.07%	100.00%	-
Tax	-7,363	-5,987	-3,626	-1,845	-6,847	-7,068	-4,787	33.14%
YoY %	-22.98%	-65.11%	-96.53%	73.05%	3.13%	-47.65%	-	-
Horiz. %	153.81%	125.07%	75.75%	38.54%	143.03%	147.65%	100.00%	-
NP	33,823	32,224	22,329	11,175	40,375	32,704	20,696	38.62%
YoY %	4.96%	44.31%	99.81%	-72.32%	23.46%	58.02%	-	-
Horiz. %	163.43%	155.70%	107.89%	54.00%	195.09%	158.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,526	23,001	16,068	7,635	27,168	21,194	13,121	51.56%
YoY %	6.63%	43.15%	110.45%	-71.90%	28.19%	61.53%	-	-
Horiz. %	186.92%	175.30%	122.46%	58.19%	207.06%	161.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.88%	15.67%	13.97%	14.17%	14.50%	17.77%	18.79%	-
YoY %	14.10%	12.17%	-1.41%	-2.28%	-18.40%	-5.43%	-	-
Horiz. %	95.16%	83.40%	74.35%	75.41%	77.17%	94.57%	100.00%	-
Total Cost	346,548	259,625	173,839	83,568	367,706	281,874	182,563	53.12%
YoY %	33.48%	49.35%	108.02%	-77.27%	30.45%	54.40%	-	-
Horiz. %	189.82%	142.21%	95.22%	45.77%	201.41%	154.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,754	235,447	230,623	226,763	217,113	224,872	231,547	-0.80%
YoY %	-2.84%	2.09%	1.70%	4.44%	-3.45%	-2.88%	-	-
Horiz. %	98.79%	101.68%	99.60%	97.93%	93.77%	97.12%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	13,638	7,468	7,468	-	16,442	8,222	8,219	40.02%
YoY %	82.62%	0.00%	0.00%	-	99.98%	0.04%	-	-
Horiz. %	165.93%	90.86%	90.86%	-	200.05%	100.04%	100.00%	-
Div Payout %	55.61%	32.47%	46.48%	-	60.52%	38.80%	62.65%	-
YoY %	71.27%	-30.14%	0.00%	-	55.98%	-38.07%	-	-
Horiz. %	88.76%	51.83%	74.19%	-	96.60%	61.93%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	228,754	235,447	230,623	226,763	217,113	224,872	231,547	-0.80%
YoY %	-2.84%	2.09%	1.70%	4.44%	-3.45%	-2.88%	-	-
Horiz. %	98.79%	101.68%	99.60%	97.93%	93.77%	97.12%	100.00%	-
NOSH	96,521	96,495	96,495	96,495	96,495	96,511	96,477	0.03%
YoY %	0.03%	0.00%	0.00%	0.00%	-0.02%	0.04%	-	-
Horiz. %	100.05%	100.02%	100.02%	100.02%	100.02%	100.04%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	8.89%	11.04%	11.38%	11.80%	9.89%	10.40%	10.18%	-
YoY %	-19.47%	-2.99%	-3.56%	19.31%	-4.90%	2.16%	-	-
Horiz. %	87.33%	108.45%	111.79%	115.91%	97.15%	102.16%	100.00%	-
ROE	10.72%	9.77%	6.97%	3.37%	12.51%	9.42%	5.67%	-
YoY %	9.72%	40.17%	106.82%	-73.06%	32.80%	66.14%	-	-
Horiz. %	189.07%	172.31%	122.93%	59.44%	220.63%	166.14%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	394.08	302.45	203.29	98.18	422.90	325.95	210.68	51.63%
YoY %	30.30%	48.78%	107.06%	-76.78%	29.74%	54.71%	-	-
Horiz. %	187.05%	143.56%	96.49%	46.60%	200.73%	154.71%	100.00%	-
EPS	25.41	23.84	16.65	7.91	28.15	21.96	13.60	51.52%
YoY %	6.59%	43.18%	110.49%	-71.90%	28.19%	61.47%	-	-
Horiz. %	186.84%	175.29%	122.43%	58.16%	206.99%	161.47%	100.00%	-
DPS	14.13	7.74	7.74	0.00	17.04	8.52	8.52	39.98%
YoY %	82.56%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	165.85%	90.85%	90.85%	0.00%	200.00%	100.00%	100.00%	-
NAPS	2.37	2.44	2.39	2.35	2.25	2.33	2.40	-0.83%
YoY %	-2.87%	2.09%	1.70%	4.44%	-3.43%	-2.92%	-	-
Horiz. %	98.75%	101.67%	99.58%	97.92%	93.75%	97.08%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	262.79	201.63	135.53	65.46	281.94	217.34	140.43	51.68%
YoY %	30.33%	48.77%	107.04%	-76.78%	29.72%	54.77%	-	-
Horiz. %	187.13%	143.58%	96.51%	46.61%	200.77%	154.77%	100.00%	-
EPS	16.94	15.89	11.10	5.27	18.77	14.64	9.07	51.48%
YoY %	6.61%	43.15%	110.63%	-71.92%	28.21%	61.41%	-	-
Horiz. %	186.77%	175.19%	122.38%	58.10%	206.95%	161.41%	100.00%	-
DPS	9.42	5.16	5.16	0.00	11.36	5.68	5.68	39.98%
YoY %	82.56%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	165.85%	90.85%	90.85%	0.00%	200.00%	100.00%	100.00%	-
NAPS	1.5804	1.6267	1.5933	1.5667	1.50	1.5536	1.5997	-0.80%
YoY %	-2.85%	2.10%	1.70%	4.45%	-3.45%	-2.88%	-	-
Horiz. %	98.79%	101.69%	99.60%	97.94%	93.77%	97.12%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	2.68	2.41	2.38	2.27	2.00	2.12	1.91	-
P/RPS	0.68	0.80	1.17	2.31	0.47	0.65	0.91	-17.60%
YoY %	-15.00%	-31.62%	-49.35%	391.49%	-27.69%	-28.57%	-	-
Horiz. %	74.73%	87.91%	128.57%	253.85%	51.65%	71.43%	100.00%	-
P/EPS	10.55	10.11	14.29	28.69	7.10	9.65	14.04	-17.30%
YoY %	4.35%	-29.25%	-50.19%	304.08%	-26.42%	-31.27%	-	-
Horiz. %	75.14%	72.01%	101.78%	204.34%	50.57%	68.73%	100.00%	-
EY	9.48	9.89	7.00	3.49	14.08	10.36	7.12	20.96%
YoY %	-4.15%	41.29%	100.57%	-75.21%	35.91%	45.51%	-	-
Horiz. %	133.15%	138.90%	98.31%	49.02%	197.75%	145.51%	100.00%	-
DY	5.27	3.21	3.25	0.00	8.52	4.02	4.46	11.73%
YoY %	64.17%	-1.23%	0.00%	0.00%	111.94%	-9.87%	-	-
Horiz. %	118.16%	71.97%	72.87%	0.00%	191.03%	90.13%	100.00%	-
P/NAPS	1.13	0.99	1.00	0.97	0.89	0.91	0.80	25.81%
YoY %	14.14%	-1.00%	3.09%	8.99%	-2.20%	13.75%	-	-
Horiz. %	141.25%	123.75%	125.00%	121.25%	111.25%	113.75%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	25/02/14	07/11/13	01/08/13	09/05/13	26/02/13	07/11/12	13/08/12	-
Price	2.58	2.60	2.36	2.37	2.04	2.10	1.93	-
P/RPS	0.65	0.86	1.16	2.41	0.48	0.64	0.92	-20.62%
YoY %	-24.42%	-25.86%	-51.87%	402.08%	-25.00%	-30.43%	-	-
Horiz. %	70.65%	93.48%	126.09%	261.96%	52.17%	69.57%	100.00%	-
P/EPS	10.15	10.91	14.17	29.95	7.25	9.56	14.19	-19.96%
YoY %	-6.97%	-23.01%	-52.69%	313.10%	-24.16%	-32.63%	-	-
Horiz. %	71.53%	76.89%	99.86%	211.06%	51.09%	67.37%	100.00%	-
EY	9.85	9.17	7.06	3.34	13.80	10.46	7.05	24.90%
YoY %	7.42%	29.89%	111.38%	-75.80%	31.93%	48.37%	-	-
Horiz. %	139.72%	130.07%	100.14%	47.38%	195.74%	148.37%	100.00%	-
DY	5.48	2.98	3.28	0.00	8.35	4.06	4.41	15.53%
YoY %	83.89%	-9.15%	0.00%	0.00%	105.67%	-7.94%	-	-
Horiz. %	124.26%	67.57%	74.38%	0.00%	189.34%	92.06%	100.00%	-
P/NAPS	1.09	1.07	0.99	1.01	0.91	0.90	0.80	22.83%
YoY %	1.87%	8.08%	-1.98%	10.99%	1.11%	12.50%	-	-
Horiz. %	136.25%	133.75%	123.75%	126.25%	113.75%	112.50%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos