[TIENWAH] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	112,962	113,769	114,235	113,205	115,184	114,148	116,849	-2.23%
YoY %	-0.71%	-0.41%	0.91%	-1.72%	0.91%	-2.31%	-	-
Horiz. %	96.67%	97.36%	97.76%	96.88%	98.58%	97.69%	100.00%	-
PBT	15,611	16,253	15,331	13,994	13,939	14,212	17,663	-7.91%
YoY %	-3.95%	6.01%	9.55%	0.39%	-1.92%	-19.54%	-	-
Horiz. %	88.38%	92.02%	86.80%	79.23%	78.92%	80.46%	100.00%	-
Tax	-3,205	-3,166	-2,675	-3,189	-4,311	-4,826	-5,711	-31.98%
YoY %	-1.23%	-18.36%	16.12%	26.03%	10.67%	15.50%	-	-
Horiz. %	56.12%	55.44%	46.84%	55.84%	75.49%	84.50%	100.00%	-
NP	12,406	13,087	12,656	10,805	9,628	9,386	11,952	2.51%
YoY %	-5.20%	3.41%	17.13%	12.22%	2.58%	-21.47%	-	-
Horiz. %	103.80%	109.50%	105.89%	90.40%	80.56%	78.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,473	10,936	10,889	9,743	9,122	9,386	11,952	-8.43%
YoY %	-4.23%	0.43%	11.76%	6.81%	-2.81%	-21.47%	-	-
Horiz. %	87.63%	91.50%	91.11%	81.52%	76.32%	78.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.53%	19.48%	17.45%	22.79%	30.93%	33.96%	32.33%	-
YoY %	5.39%	11.63%	-23.43%	-26.32%	-8.92%	5.04%	-	-
Horiz. %	63.50%	60.25%	53.97%	70.49%	95.67%	105.04%	100.00%	-
Total Cost	100,556	100,682	101,579	102,400	105,556	104,762	104,897	-2.78%
YoY %	-0.13%	-0.88%	-0.80%	-2.99%	0.76%	-0.13%	-	-
Horiz. %	95.86%	95.98%	96.84%	97.62%	100.63%	99.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	122,610	120,102	119,388	114,836	117,811	115,491	114,815	4.48%
YoY %	2.09%	0.60%	3.96%	-2.53%	2.01%	0.59%	-	-
Horiz. %	106.79%	104.60%	103.98%	100.02%	102.61%	100.59%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	5,438	5,438	6,740	6,740	6,740	6,740	3,107	45.28%
YoY %	0.00%	-19.32%	0.00%	0.00%	0.00%	116.93%	-	-
Horiz. %	175.02%	175.02%	216.93%	216.93%	216.93%	216.93%	100.00%	-
Div Payout %	51.93%	49.73%	61.90%	69.19%	73.90%	71.82%	26.00%	-
YoY %	4.42%	-19.66%	-10.54%	-6.37%	2.90%	176.23%	-	-
Horiz. %	199.73%	191.27%	238.08%	266.12%	284.23%	276.23%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	122,610	120,102	119,388	114,836	117,811	115,491	114,815	4.48%
YoY %	2.09%	0.60%	3.96%	-2.53%	2.01%	0.59%	-	-
Horiz. %	106.79%	104.60%	103.98%	100.02%	102.61%	100.59%	100.00%	-
NOSH	45,411	45,321	45,222	45,211	45,138	44,938	45,025	0.57%
YoY %	0.20%	0.22%	0.02%	0.16%	0.45%	-0.19%	-	-
Horiz. %	100.86%	100.66%	100.44%	100.41%	100.25%	99.81%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	10.98%	11.50%	11.08%	9.54%	8.36%	8.22%	10.23%	-
YoY %	-4.52%	3.79%	16.14%	14.11%	1.70%	-19.65%	-	-
Horiz. %	107.33%	112.41%	108.31%	93.26%	81.72%	80.35%	100.00%	-
ROE	8.54%	9.11%	9.12%	8.48%	7.74%	8.13%	10.41%	-
YoY %	-6.26%	-0.11%	7.55%	9.56%	-4.80%	-21.90%	-	-
Horiz. %	82.04%	87.51%	87.61%	81.46%	74.35%	78.10%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	248.75	251.03	252.60	250.39	255.18	254.01	259.52	-2.78%
YoY %	-0.91%	-0.62%	0.88%	-1.88%	0.46%	-2.12%	-	-
Horiz. %	95.85%	96.73%	97.33%	96.48%	98.33%	97.88%	100.00%	-
EPS	23.06	24.13	24.08	21.55	20.21	20.89	26.54	-8.95%
YoY %	-4.43%	0.21%	11.74%	6.63%	-3.26%	-21.29%	-	-
Horiz. %	86.89%	90.92%	90.73%	81.20%	76.15%	78.71%	100.00%	-
DPS	12.00	12.00	15.00	15.00	15.00	15.00	7.00	43.28%
YoY %	0.00%	-20.00%	0.00%	0.00%	0.00%	114.29%	-	-
Horiz. %	171.43%	171.43%	214.29%	214.29%	214.29%	214.29%	100.00%	-
NAPS	2.70	2.65	2.64	2.54	2.61	2.57	2.55	3.88%
YoY %	1.89%	0.38%	3.94%	-2.68%	1.56%	0.78%	-	-
Horiz. %	105.88%	103.92%	103.53%	99.61%	102.35%	100.78%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 45,211
RPS	78.04	78.60	78.92	78.21	79.58	78.86	80.73	-2.23%
YoY %	-0.71%	-0.41%	0.91%	-1.72%	0.91%	-2.32%	-	-
Horiz. %	96.67%	97.36%	97.76%	96.88%	98.58%	97.68%	100.00%	-
EPS	7.24	7.56	7.52	6.73	6.30	6.48	8.26	-8.41%
YoY %	-4.23%	0.53%	11.74%	6.83%	-2.78%	-21.55%	-	-
Horiz. %	87.65%	91.53%	91.04%	81.48%	76.27%	78.45%	100.00%	-
DPS	3.76	3.76	4.66	4.66	4.66	4.66	2.15	45.20%
YoY %	0.00%	-19.31%	0.00%	0.00%	0.00%	116.74%	-	-
Horiz. %	174.88%	174.88%	216.74%	216.74%	216.74%	216.74%	100.00%	-
NAPS	0.8471	0.8298	0.8248	0.7934	0.8139	0.7979	0.7932	4.48%
YoY %	2.08%	0.61%	3.96%	-2.52%	2.01%	0.59%	-	-
Horiz. %	106.80%	104.61%	103.98%	100.03%	102.61%	100.59%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	2.20	1.82	2.15	2.21	2.30	2.49	2.75	-
P/RPS	0.88	0.73	0.85	0.88	0.90	0.98	1.06	-11.67%
YoY %	20.55%	-14.12%	-3.41%	-2.22%	-8.16%	-7.55%	-	-
Horiz. %	83.02%	68.87%	80.19%	83.02%	84.91%	92.45%	100.00%	-
P/EPS	9.54	7.54	8.93	10.26	11.38	11.92	10.36	-5.35%
YoY %	26.53%	-15.57%	-12.96%	-9.84%	-4.53%	15.06%	-	-
Horiz. %	92.08%	72.78%	86.20%	99.03%	109.85%	115.06%	100.00%	-
EY	10.48	13.26	11.20	9.75	8.79	8.39	9.65	5.66%
YoY %	-20.97%	18.39%	14.87%	10.92%	4.77%	-13.06%	-	-
Horiz. %	108.60%	137.41%	116.06%	101.04%	91.09%	86.94%	100.00%	-
DY	5.45	6.59	6.98	6.79	6.52	6.02	2.55	65.99%
YoY %	-17.30%	-5.59%	2.80%	4.14%	8.31%	136.08%	-	-
Horiz. %	213.73%	258.43%	273.73%	266.27%	255.69%	236.08%	100.00%	-
P/NAPS	0.81	0.69	0.81	0.87	0.88	0.97	1.08	-17.46%
YoY %	17.39%	-14.81%	-6.90%	-1.14%	-9.28%	-10.19%	-	-
Horiz. %	75.00%	63.89%	75.00%	80.56%	81.48%	89.81%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	13/06/06	28/02/06	24/11/05	25/08/05	26/05/05	28/02/05	25/11/04	-
Price	1.97	2.21	1.84	2.08	2.29	2.25	2.60	-
P/RPS	0.79	0.88	0.73	0.83	0.90	0.89	1.00	-14.55%
YoY %	-10.23%	20.55%	-12.05%	-7.78%	1.12%	-11.00%	-	-
Horiz. %	79.00%	88.00%	73.00%	83.00%	90.00%	89.00%	100.00%	-
P/EPS	8.54	9.16	7.64	9.65	11.33	10.77	9.79	-8.71%
YoY %	-6.77%	19.90%	-20.83%	-14.83%	5.20%	10.01%	-	-
Horiz. %	87.23%	93.56%	78.04%	98.57%	115.73%	110.01%	100.00%	-
EY	11.71	10.92	13.09	10.36	8.82	9.28	10.21	9.57%
YoY %	7.23%	-16.58%	26.35%	17.46%	-4.96%	-9.11%	-	-
Horiz. %	114.69%	106.95%	128.21%	101.47%	86.39%	90.89%	100.00%	-
DY	6.09	5.43	8.15	7.21	6.55	6.67	2.69	72.50%
YoY %	12.15%	-33.37%	13.04%	10.08%	-1.80%	147.96%	-	-
Horiz. %	226.39%	201.86%	302.97%	268.03%	243.49%	247.96%	100.00%	-
P/NAPS	0.73	0.83	0.70	0.82	0.88	0.88	1.02	-20.00%
YoY %	-12.05%	18.57%	-14.63%	-6.82%	0.00%	-13.73%	-	-
Horiz. %	71.57%	81.37%	68.63%	80.39%	86.27%	86.27%	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