[TIENWAH] QoQ TTM Result on 30-Jun-2004 [#2]

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
TTM Result
Revenue	115,184	114,148	116,849	112,780	107,997	117,587	120,855	-3.15%
YoY %	0.91%	-2.31%	3.61%	4.43%	-8.16%	-2.70%	-	-
Horiz. %	95.31%	94.45%	96.69%	93.32%	89.36%	97.30%	100.00%	-
PBT	13,939	14,212	17,663	18,497	19,392	20,337	21,435	-24.92%
YoY %	-1.92%	-19.54%	-4.51%	-4.62%	-4.65%	-5.12%	-	-
Horiz. %	65.03%	66.30%	82.40%	86.29%	90.47%	94.88%	100.00%	-
Tax	-4,311	-4,826	-5,711	-6,467	-7,429	-8,408	-9,890	-42.48%
YoY %	10.67%	15.50%	11.69%	12.95%	11.64%	14.98%	-	-
Horiz. %	43.59%	48.80%	57.75%	65.39%	75.12%	85.02%	100.00%	-
NP	9,628	9,386	11,952	12,030	11,963	11,929	11,545	-11.39%
YoY %	2.58%	-21.47%	-0.65%	0.56%	0.29%	3.33%	-	-
Horiz. %	83.40%	81.30%	103.53%	104.20%	103.62%	103.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,122	9,386	11,952	12,030	11,963	11,929	11,545	-14.52%
YoY %	-2.81%	-21.47%	-0.65%	0.56%	0.29%	3.33%	-	-
Horiz. %	79.01%	81.30%	103.53%	104.20%	103.62%	103.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.93%	33.96%	32.33%	34.96%	38.31%	41.34%	46.14%	-
YoY %	-8.92%	5.04%	-7.52%	-8.74%	-7.33%	-10.40%	-	-
Horiz. %	67.04%	73.60%	70.07%	75.77%	83.03%	89.60%	100.00%	-
Total Cost	105,556	104,762	104,897	100,750	96,034	105,658	109,310	-2.30%
YoY %	0.76%	-0.13%	4.12%	4.91%	-9.11%	-3.34%	-	-
Horiz. %	96.57%	95.84%	95.96%	92.17%	87.85%	96.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,811	115,491	114,815	111,214	111,896	107,876	104,344	8.42%
YoY %	2.01%	0.59%	3.24%	-0.61%	3.73%	3.38%	-	-
Horiz. %	112.91%	110.68%	110.04%	106.58%	107.24%	103.38%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Dividend
Div	6,740	6,740	3,107	3,107	3,107	3,107	2,178	112.21%
YoY %	0.00%	116.93%	0.00%	0.00%	0.00%	42.65%	-	-
Horiz. %	309.46%	309.46%	142.65%	142.65%	142.65%	142.65%	100.00%	-
Div Payout %	73.90%	71.82%	26.00%	25.83%	25.98%	26.05%	18.87%	-
YoY %	2.90%	176.23%	0.66%	-0.58%	-0.27%	38.05%	-	-
Horiz. %	391.63%	380.60%	137.78%	136.88%	137.68%	138.05%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Equity
Net Worth	117,811	115,491	114,815	111,214	111,896	107,876	104,344	8.42%
YoY %	2.01%	0.59%	3.24%	-0.61%	3.73%	3.38%	-	-
Horiz. %	112.91%	110.68%	110.04%	106.58%	107.24%	103.38%	100.00%	-
NOSH	45,138	44,938	45,025	45,026	44,938	44,393	44,213	1.38%
YoY %	0.45%	-0.19%	-0.00%	0.20%	1.23%	0.41%	-	-
Horiz. %	102.09%	101.64%	101.84%	101.84%	101.64%	100.41%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Ratio Analysis
NP Margin	8.36%	8.22%	10.23%	10.67%	11.08%	10.14%	9.55%	-
YoY %	1.70%	-19.65%	-4.12%	-3.70%	9.27%	6.18%	-	-
Horiz. %	87.54%	86.07%	107.12%	111.73%	116.02%	106.18%	100.00%	-
ROE	7.74%	8.13%	10.41%	10.82%	10.69%	11.06%	11.06%	-
YoY %	-4.80%	-21.90%	-3.79%	1.22%	-3.35%	0.00%	-	-
Horiz. %	69.98%	73.51%	94.12%	97.83%	96.65%	100.00%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Per Share
RPS	255.18	254.01	259.52	250.48	240.32	264.87	273.34	-4.47%
YoY %	0.46%	-2.12%	3.61%	4.23%	-9.27%	-3.10%	-	-
Horiz. %	93.36%	92.93%	94.94%	91.64%	87.92%	96.90%	100.00%	-
EPS	20.21	20.89	26.54	26.72	26.62	26.87	26.11	-15.68%
YoY %	-3.26%	-21.29%	-0.67%	0.38%	-0.93%	2.91%	-	-
Horiz. %	77.40%	80.01%	101.65%	102.34%	101.95%	102.91%	100.00%	-
DPS	15.00	15.00	7.00	7.00	6.92	7.00	5.00	107.86%
YoY %	0.00%	114.29%	0.00%	1.16%	-1.14%	40.00%	-	-
Horiz. %	300.00%	300.00%	140.00%	140.00%	138.40%	140.00%	100.00%	-
NAPS	2.61	2.57	2.55	2.47	2.49	2.43	2.36	6.93%
YoY %	1.56%	0.78%	3.24%	-0.80%	2.47%	2.97%	-	-
Horiz. %	110.59%	108.90%	108.05%	104.66%	105.51%	102.97%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 45,026
RPS	79.58	78.86	80.73	77.92	74.61	81.24	83.50	-3.15%
YoY %	0.91%	-2.32%	3.61%	4.44%	-8.16%	-2.71%	-	-
Horiz. %	95.31%	94.44%	96.68%	93.32%	89.35%	97.29%	100.00%	-
EPS	6.30	6.48	8.26	8.31	8.27	8.24	7.98	-14.56%
YoY %	-2.78%	-21.55%	-0.60%	0.48%	0.36%	3.26%	-	-
Horiz. %	78.95%	81.20%	103.51%	104.14%	103.63%	103.26%	100.00%	-
DPS	4.66	4.66	2.15	2.15	2.15	2.15	1.50	112.76%
YoY %	0.00%	116.74%	0.00%	0.00%	0.00%	43.33%	-	-
Horiz. %	310.67%	310.67%	143.33%	143.33%	143.33%	143.33%	100.00%	-
NAPS	0.8139	0.7979	0.7932	0.7684	0.7731	0.7453	0.7209	8.41%
YoY %	2.01%	0.59%	3.23%	-0.61%	3.73%	3.38%	-	-
Horiz. %	112.90%	110.68%	110.03%	106.59%	107.24%	103.38%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	-
Price	2.30	2.49	2.75	2.98	2.85	2.42	2.80	-
P/RPS	0.90	0.98	1.06	1.19	1.19	0.91	1.02	-7.99%
YoY %	-8.16%	-7.55%	-10.92%	0.00%	30.77%	-10.78%	-	-
Horiz. %	88.24%	96.08%	103.92%	116.67%	116.67%	89.22%	100.00%	-
P/EPS	11.38	11.92	10.36	11.15	10.71	9.01	10.72	4.05%
YoY %	-4.53%	15.06%	-7.09%	4.11%	18.87%	-15.95%	-	-
Horiz. %	106.16%	111.19%	96.64%	104.01%	99.91%	84.05%	100.00%	-
EY	8.79	8.39	9.65	8.97	9.34	11.10	9.33	-3.89%
YoY %	4.77%	-13.06%	7.58%	-3.96%	-15.86%	18.97%	-	-
Horiz. %	94.21%	89.92%	103.43%	96.14%	100.11%	118.97%	100.00%	-
DY	6.52	6.02	2.55	2.35	2.43	2.89	1.79	136.54%
YoY %	8.31%	136.08%	8.51%	-3.29%	-15.92%	61.45%	-	-
Horiz. %	364.25%	336.31%	142.46%	131.28%	135.75%	161.45%	100.00%	-
P/NAPS	0.88	0.97	1.08	1.21	1.14	1.00	1.19	-18.20%
YoY %	-9.28%	-10.19%	-10.74%	6.14%	14.00%	-15.97%	-	-
Horiz. %	73.95%	81.51%	90.76%	101.68%	95.80%	84.03%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	26/05/05	28/02/05	25/11/04	19/08/04	18/05/04	26/02/04	19/11/03	-
Price	2.29	2.25	2.60	2.85	2.63	2.98	2.54	-
P/RPS	0.90	0.89	1.00	1.14	1.09	1.13	0.93	-2.16%
YoY %	1.12%	-11.00%	-12.28%	4.59%	-3.54%	21.51%	-	-
Horiz. %	96.77%	95.70%	107.53%	122.58%	117.20%	121.51%	100.00%	-
P/EPS	11.33	10.77	9.79	10.67	9.88	11.09	9.73	10.67%
YoY %	5.20%	10.01%	-8.25%	8.00%	-10.91%	13.98%	-	-
Horiz. %	116.44%	110.69%	100.62%	109.66%	101.54%	113.98%	100.00%	-
EY	8.82	9.28	10.21	9.37	10.12	9.02	10.28	-9.69%
YoY %	-4.96%	-9.11%	8.96%	-7.41%	12.20%	-12.26%	-	-
Horiz. %	85.80%	90.27%	99.32%	91.15%	98.44%	87.74%	100.00%	-
DY	6.55	6.67	2.69	2.46	2.63	2.35	1.97	122.60%
YoY %	-1.80%	147.96%	9.35%	-6.46%	11.91%	19.29%	-	-
Horiz. %	332.49%	338.58%	136.55%	124.87%	133.50%	119.29%	100.00%	-
P/NAPS	0.88	0.88	1.02	1.15	1.06	1.23	1.08	-12.75%
YoY %	0.00%	-13.73%	-11.30%	8.49%	-13.82%	13.89%	-	-
Horiz. %	81.48%	81.48%	94.44%	106.48%	98.15%	113.89%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

949

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

427

GENTING

GENTING BHD

400

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

JCY

JCY INTERNATIONAL BERHAD

357

UCHITEC

UCHI TECHNOLOGIES BHD

326

GENM

GENTING MALAYSIA BERHAD

317

MAYBANK

MALAYAN BANKING BHD

288

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More