[TIENWAH] QoQ TTM Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	369,109	380,371	385,352	400,990	405,366	408,081	412,554	-7.15%
YoY %	-2.96%	-1.29%	-3.90%	-1.08%	-0.67%	-1.08%	-	-
Horiz. %	89.47%	92.20%	93.41%	97.20%	98.26%	98.92%	100.00%	-
PBT	34,830	41,186	45,661	47,694	51,119	47,222	49,929	-21.36%
YoY %	-15.43%	-9.80%	-4.26%	-6.70%	8.25%	-5.42%	-	-
Horiz. %	69.76%	82.49%	91.45%	95.52%	102.38%	94.58%	100.00%	-
Tax	-6,821	-7,363	-5,766	-5,686	-6,922	-6,847	-6,768	0.52%
YoY %	7.36%	-27.70%	-1.41%	17.86%	-1.10%	-1.17%	-	-
Horiz. %	100.78%	108.79%	85.20%	84.01%	102.28%	101.17%	100.00%	-
NP	28,009	33,823	39,895	42,008	44,197	40,375	43,161	-25.06%
YoY %	-17.19%	-15.22%	-5.03%	-4.95%	9.47%	-6.45%	-	-
Horiz. %	64.89%	78.36%	92.43%	97.33%	102.40%	93.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,240	24,526	28,975	30,115	30,783	27,168	27,950	-16.73%
YoY %	-13.40%	-15.35%	-3.79%	-2.17%	13.31%	-2.80%	-	-
Horiz. %	75.99%	87.75%	103.67%	107.75%	110.14%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.58%	17.88%	12.63%	11.92%	13.54%	14.50%	13.56%	-
YoY %	9.51%	41.57%	5.96%	-11.96%	-6.62%	6.93%	-	-
Horiz. %	144.40%	131.86%	93.14%	87.91%	99.85%	106.93%	100.00%	-
Total Cost	341,100	346,548	345,457	358,982	361,169	367,706	369,393	-5.17%
YoY %	-1.57%	0.32%	-3.77%	-0.61%	-1.78%	-0.46%	-	-
Horiz. %	92.34%	93.82%	93.52%	97.18%	97.77%	99.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,447	228,693	235,447	230,623	226,763	217,113	224,732	3.15%
YoY %	2.95%	-2.87%	2.09%	1.70%	4.44%	-3.39%	-	-
Horiz. %	104.77%	101.76%	104.77%	102.62%	100.90%	96.61%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	13,634	13,634	15,690	15,690	16,444	16,444	24,619	-32.58%
YoY %	0.00%	-13.10%	0.00%	-4.59%	0.00%	-33.21%	-	-
Horiz. %	55.38%	55.38%	63.73%	63.73%	66.79%	66.79%	100.00%	-
Div Payout %	64.19%	55.59%	54.15%	52.10%	53.42%	60.53%	88.08%	-
YoY %	15.47%	2.66%	3.93%	-2.47%	-11.75%	-31.28%	-	-
Horiz. %	72.88%	63.11%	61.48%	59.15%	60.65%	68.72%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	235,447	228,693	235,447	230,623	226,763	217,113	224,732	3.15%
YoY %	2.95%	-2.87%	2.09%	1.70%	4.44%	-3.39%	-	-
Horiz. %	104.77%	101.76%	104.77%	102.62%	100.90%	96.61%	100.00%	-
NOSH	96,495	96,495	96,495	96,495	96,495	96,495	96,451	0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.05%	100.05%	100.05%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	7.59%	8.89%	10.35%	10.48%	10.90%	9.89%	10.46%	-
YoY %	-14.62%	-14.11%	-1.24%	-3.85%	10.21%	-5.45%	-	-
Horiz. %	72.56%	84.99%	98.95%	100.19%	104.21%	94.55%	100.00%	-
ROE	9.02%	10.72%	12.31%	13.06%	13.57%	12.51%	12.44%	-
YoY %	-15.86%	-12.92%	-5.74%	-3.76%	8.47%	0.56%	-	-
Horiz. %	72.51%	86.17%	98.95%	104.98%	109.08%	100.56%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	382.52	394.19	399.35	415.56	420.09	422.90	427.73	-7.18%
YoY %	-2.96%	-1.29%	-3.90%	-1.08%	-0.66%	-1.13%	-	-
Horiz. %	89.43%	92.16%	93.36%	97.15%	98.21%	98.87%	100.00%	-
EPS	22.01	25.42	30.03	31.21	31.90	28.15	28.98	-16.77%
YoY %	-13.41%	-15.35%	-3.78%	-2.16%	13.32%	-2.86%	-	-
Horiz. %	75.95%	87.72%	103.62%	107.69%	110.08%	97.14%	100.00%	-
DPS	14.13	14.13	16.26	16.26	17.04	17.04	25.52	-32.59%
YoY %	0.00%	-13.10%	0.00%	-4.58%	0.00%	-33.23%	-	-
Horiz. %	55.37%	55.37%	63.71%	63.71%	66.77%	66.77%	100.00%	-
NAPS	2.44	2.37	2.44	2.39	2.35	2.25	2.33	3.12%
YoY %	2.95%	-2.87%	2.09%	1.70%	4.44%	-3.43%	-	-
Horiz. %	104.72%	101.72%	104.72%	102.58%	100.86%	96.57%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	255.01	262.79	266.23	277.04	280.06	281.94	285.03	-7.15%
YoY %	-2.96%	-1.29%	-3.90%	-1.08%	-0.67%	-1.08%	-	-
Horiz. %	89.47%	92.20%	93.40%	97.20%	98.26%	98.92%	100.00%	-
EPS	14.67	16.94	20.02	20.81	21.27	18.77	19.31	-16.75%
YoY %	-13.40%	-15.38%	-3.80%	-2.16%	13.32%	-2.80%	-	-
Horiz. %	75.97%	87.73%	103.68%	107.77%	110.15%	97.20%	100.00%	-
DPS	9.42	9.42	10.84	10.84	11.36	11.36	17.01	-32.58%
YoY %	0.00%	-13.10%	0.00%	-4.58%	0.00%	-33.22%	-	-
Horiz. %	55.38%	55.38%	63.73%	63.73%	66.78%	66.78%	100.00%	-
NAPS	1.6267	1.58	1.6267	1.5933	1.5667	1.50	1.5526	3.15%
YoY %	2.96%	-2.87%	2.10%	1.70%	4.45%	-3.39%	-	-
Horiz. %	104.77%	101.76%	104.77%	102.62%	100.91%	96.61%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	2.52	2.68	2.41	2.38	2.27	2.00	2.12	-
P/RPS	0.66	0.68	0.60	0.57	0.54	0.47	0.50	20.35%
YoY %	-2.94%	13.33%	5.26%	5.56%	14.89%	-6.00%	-	-
Horiz. %	132.00%	136.00%	120.00%	114.00%	108.00%	94.00%	100.00%	-
P/EPS	11.45	10.54	8.03	7.63	7.12	7.10	7.32	34.78%
YoY %	8.63%	31.26%	5.24%	7.16%	0.28%	-3.01%	-	-
Horiz. %	156.42%	143.99%	109.70%	104.23%	97.27%	96.99%	100.00%	-
EY	8.73	9.48	12.46	13.11	14.05	14.08	13.67	-25.86%
YoY %	-7.91%	-23.92%	-4.96%	-6.69%	-0.21%	3.00%	-	-
Horiz. %	63.86%	69.35%	91.15%	95.90%	102.78%	103.00%	100.00%	-
DY	5.61	5.27	6.75	6.83	7.51	8.52	12.04	-39.92%
YoY %	6.45%	-21.93%	-1.17%	-9.05%	-11.85%	-29.24%	-	-
Horiz. %	46.59%	43.77%	56.06%	56.73%	62.38%	70.76%	100.00%	-
P/NAPS	1.03	1.13	0.99	1.00	0.97	0.89	0.91	8.61%
YoY %	-8.85%	14.14%	-1.00%	3.09%	8.99%	-2.20%	-	-
Horiz. %	113.19%	124.18%	108.79%	109.89%	106.59%	97.80%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	12/05/14	25/02/14	07/11/13	01/08/13	09/05/13	26/02/13	07/11/12	-
Price	2.52	2.58	2.60	2.36	2.37	2.04	2.10	-
P/RPS	0.66	0.65	0.65	0.57	0.56	0.48	0.49	21.98%
YoY %	1.54%	0.00%	14.04%	1.79%	16.67%	-2.04%	-	-
Horiz. %	134.69%	132.65%	132.65%	116.33%	114.29%	97.96%	100.00%	-
P/EPS	11.45	10.15	8.66	7.56	7.43	7.25	7.25	35.65%
YoY %	12.81%	17.21%	14.55%	1.75%	2.48%	0.00%	-	-
Horiz. %	157.93%	140.00%	119.45%	104.28%	102.48%	100.00%	100.00%	-
EY	8.73	9.85	11.55	13.22	13.46	13.80	13.80	-26.32%
YoY %	-11.37%	-14.72%	-12.63%	-1.78%	-2.46%	0.00%	-	-
Horiz. %	63.26%	71.38%	83.70%	95.80%	97.54%	100.00%	100.00%	-
DY	5.61	5.48	6.25	6.89	7.19	8.35	12.15	-40.28%
YoY %	2.37%	-12.32%	-9.29%	-4.17%	-13.89%	-31.28%	-	-
Horiz. %	46.17%	45.10%	51.44%	56.71%	59.18%	68.72%	100.00%	-
P/NAPS	1.03	1.09	1.07	0.99	1.01	0.91	0.90	9.42%
YoY %	-5.50%	1.87%	8.08%	-1.98%	10.99%	1.11%	-	-
Horiz. %	114.44%	121.11%	118.89%	110.00%	112.22%	101.11%	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