[TIENWAH] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	153,272	148,012	135,318	129,663	126,103	122,115	118,545	18.62%
YoY %	3.55%	9.38%	4.36%	2.82%	3.27%	3.01%	-	-
Horiz. %	129.29%	124.86%	114.15%	109.38%	106.38%	103.01%	100.00%	-
PBT	20,661	20,131	17,400	16,659	16,468	15,396	14,998	23.73%
YoY %	2.63%	15.70%	4.45%	1.16%	6.96%	2.65%	-	-
Horiz. %	137.76%	134.22%	116.02%	111.07%	109.80%	102.65%	100.00%	-
Tax	-3,593	-2,399	-1,663	-1,363	-2,626	-2,818	-3,758	-2.94%
YoY %	-49.77%	-44.26%	-22.01%	48.10%	6.81%	25.01%	-	-
Horiz. %	95.61%	63.84%	44.25%	36.27%	69.88%	74.99%	100.00%	-
NP	17,068	17,732	15,737	15,296	13,842	12,578	11,240	32.01%
YoY %	-3.74%	12.68%	2.88%	10.50%	10.05%	11.90%	-	-
Horiz. %	151.85%	157.76%	140.01%	136.09%	123.15%	111.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,592	16,241	14,572	14,056	12,682	11,187	9,953	34.77%
YoY %	-4.00%	11.45%	3.67%	10.83%	13.36%	12.40%	-	-
Horiz. %	156.66%	163.18%	146.41%	141.22%	127.42%	112.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.39%	11.92%	9.56%	8.18%	15.95%	18.30%	25.06%	-
YoY %	45.89%	24.69%	16.87%	-48.71%	-12.84%	-26.98%	-	-
Horiz. %	69.39%	47.57%	38.15%	32.64%	63.65%	73.02%	100.00%	-
Total Cost	136,204	130,280	119,581	114,367	112,261	109,537	107,305	17.18%
YoY %	4.55%	8.95%	4.56%	1.88%	2.49%	2.08%	-	-
Horiz. %	126.93%	121.41%	111.44%	106.58%	104.62%	102.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,166	129,562	129,423	126,166	91,354	94,655	91,259	26.62%
YoY %	0.47%	0.11%	2.58%	38.11%	-3.49%	3.72%	-	-
Horiz. %	142.63%	141.97%	141.82%	138.25%	100.10%	103.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	8,249	8,249	8,846	8,846	7,007	7,007	6,822	13.46%
YoY %	0.00%	-6.75%	0.00%	26.25%	0.00%	2.71%	-	-
Horiz. %	120.92%	120.92%	129.67%	129.67%	102.71%	102.71%	100.00%	-
Div Payout %	52.91%	50.79%	60.71%	62.94%	55.25%	62.64%	68.54%	-
YoY %	4.17%	-16.34%	-3.54%	13.92%	-11.80%	-8.61%	-	-
Horiz. %	77.20%	74.10%	88.58%	91.83%	80.61%	91.39%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	130,166	129,562	129,423	126,166	91,354	94,655	91,259	26.62%
YoY %	0.47%	0.11%	2.58%	38.11%	-3.49%	3.72%	-	-
Horiz. %	142.63%	141.97%	141.82%	138.25%	100.10%	103.72%	100.00%	-
NOSH	68,871	68,916	68,842	68,568	45,677	47,327	45,629	31.48%
YoY %	-0.07%	0.11%	0.40%	50.11%	-3.49%	3.72%	-	-
Horiz. %	150.94%	151.04%	150.87%	150.27%	100.11%	103.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	11.14%	11.98%	11.63%	11.80%	10.98%	10.30%	9.48%	-
YoY %	-7.01%	3.01%	-1.44%	7.47%	6.60%	8.65%	-	-
Horiz. %	117.51%	126.37%	122.68%	124.47%	115.82%	108.65%	100.00%	-
ROE	11.98%	12.54%	11.26%	11.14%	13.88%	11.82%	10.91%	-
YoY %	-4.47%	11.37%	1.08%	-19.74%	17.43%	8.34%	-	-
Horiz. %	109.81%	114.94%	103.21%	102.11%	127.22%	108.34%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	222.55	214.77	196.56	189.10	276.08	258.02	259.80	-9.77%
YoY %	3.62%	9.26%	3.95%	-31.51%	7.00%	-0.69%	-	-
Horiz. %	85.66%	82.67%	75.66%	72.79%	106.27%	99.31%	100.00%	-
EPS	22.64	23.57	21.17	20.50	27.76	23.64	21.81	2.51%
YoY %	-3.95%	11.34%	3.27%	-26.15%	17.43%	8.39%	-	-
Horiz. %	103.81%	108.07%	97.07%	93.99%	127.28%	108.39%	100.00%	-
DPS	12.00	11.97	12.85	12.90	15.34	14.81	15.00	-13.78%
YoY %	0.25%	-6.85%	-0.39%	-15.91%	3.58%	-1.27%	-	-
Horiz. %	80.00%	79.80%	85.67%	86.00%	102.27%	98.73%	100.00%	-
NAPS	1.89	1.88	1.88	1.84	2.00	2.00	2.00	-3.69%
YoY %	0.53%	0.00%	2.17%	-8.00%	0.00%	0.00%	-	-
Horiz. %	94.50%	94.00%	94.00%	92.00%	100.00%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 68,568
RPS	105.89	102.26	93.49	89.58	87.12	84.37	81.90	18.62%
YoY %	3.55%	9.38%	4.36%	2.82%	3.26%	3.02%	-	-
Horiz. %	129.29%	124.86%	114.15%	109.38%	106.37%	103.02%	100.00%	-
EPS	10.77	11.22	10.07	9.71	8.76	7.73	6.88	34.70%
YoY %	-4.01%	11.42%	3.71%	10.84%	13.32%	12.35%	-	-
Horiz. %	156.54%	163.08%	146.37%	141.13%	127.33%	112.35%	100.00%	-
DPS	5.70	5.70	6.11	6.11	4.84	4.84	4.71	13.52%
YoY %	0.00%	-6.71%	0.00%	26.24%	0.00%	2.76%	-	-
Horiz. %	121.02%	121.02%	129.72%	129.72%	102.76%	102.76%	100.00%	-
NAPS	0.8993	0.8951	0.8942	0.8717	0.6311	0.654	0.6305	26.62%
YoY %	0.47%	0.10%	2.58%	38.12%	-3.50%	3.73%	-	-
Horiz. %	142.63%	141.97%	141.82%	138.26%	100.10%	103.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.24	1.38	1.46	1.42	2.42	2.08	1.80	-
P/RPS	0.56	0.64	0.74	0.75	0.88	0.81	0.69	-12.95%
YoY %	-12.50%	-13.51%	-1.33%	-14.77%	8.64%	17.39%	-	-
Horiz. %	81.16%	92.75%	107.25%	108.70%	127.54%	117.39%	100.00%	-
P/EPS	5.48	5.86	6.90	6.93	8.72	8.80	8.25	-23.81%
YoY %	-6.48%	-15.07%	-0.43%	-20.53%	-0.91%	6.67%	-	-
Horiz. %	66.42%	71.03%	83.64%	84.00%	105.70%	106.67%	100.00%	-
EY	18.26	17.08	14.50	14.44	11.47	11.36	12.12	31.32%
YoY %	6.91%	17.79%	0.42%	25.89%	0.97%	-6.27%	-	-
Horiz. %	150.66%	140.92%	119.64%	119.14%	94.64%	93.73%	100.00%	-
DY	9.68	8.67	8.80	9.09	6.34	7.12	8.33	10.50%
YoY %	11.65%	-1.48%	-3.19%	43.38%	-10.96%	-14.53%	-	-
Horiz. %	116.21%	104.08%	105.64%	109.12%	76.11%	85.47%	100.00%	-
P/NAPS	0.66	0.73	0.78	0.77	1.21	1.04	0.90	-18.63%
YoY %	-9.59%	-6.41%	1.30%	-36.36%	16.35%	15.56%	-	-
Horiz. %	73.33%	81.11%	86.67%	85.56%	134.44%	115.56%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	06/08/08	07/05/08	25/02/08	05/11/07	02/08/07	07/05/07	-
Price	1.19	1.43	1.47	1.30	1.38	2.10	1.85	-
P/RPS	0.53	0.67	0.75	0.69	0.50	0.81	0.71	-17.66%
YoY %	-20.90%	-10.67%	8.70%	38.00%	-38.27%	14.08%	-	-
Horiz. %	74.65%	94.37%	105.63%	97.18%	70.42%	114.08%	100.00%	-
P/EPS	5.26	6.07	6.94	6.34	4.97	8.88	8.48	-27.20%
YoY %	-13.34%	-12.54%	9.46%	27.57%	-44.03%	4.72%	-	-
Horiz. %	62.03%	71.58%	81.84%	74.76%	58.61%	104.72%	100.00%	-
EY	19.02	16.48	14.40	15.77	20.12	11.26	11.79	37.43%
YoY %	15.41%	14.44%	-8.69%	-21.62%	78.69%	-4.50%	-	-
Horiz. %	161.32%	139.78%	122.14%	133.76%	170.65%	95.50%	100.00%	-
DY	10.08	8.37	8.74	9.92	11.12	7.05	8.11	15.55%
YoY %	20.43%	-4.23%	-11.90%	-10.79%	57.73%	-13.07%	-	-
Horiz. %	124.29%	103.21%	107.77%	122.32%	137.11%	86.93%	100.00%	-
P/NAPS	0.63	0.76	0.78	0.71	0.69	1.05	0.93	-22.81%
YoY %	-17.11%	-2.56%	9.86%	2.90%	-34.29%	12.90%	-	-
Horiz. %	67.74%	81.72%	83.87%	76.34%	74.19%	112.90%	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 - 26 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

637

HLIND

HONG LEONG INDUSTRIES BHD

624

DNEX

DAGANG NEXCHANGE BERHAD

598

MPI

MALAYSIAN PACIFIC INDUSTRIES

592

NOTION

NOTION VTEC BHD

583

SNS

SNS NETWORK TECHNOLOGY BERHAD

430

MYEG

MY E.G. SERVICES BHD

405

PBBANK

PUBLIC BANK BHD

401

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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