[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 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