[TIENWAH] QoQ TTM Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	357,157	350,317	357,724	353,686	355,360	361,609	369,109	-2.16%
YoY %	1.95%	-2.07%	1.14%	-0.47%	-1.73%	-2.03%	-	-
Horiz. %	96.76%	94.91%	96.92%	95.82%	96.28%	97.97%	100.00%	-
PBT	26,227	14,537	17,486	22,979	24,464	30,625	34,830	-17.21%
YoY %	80.42%	-16.86%	-23.90%	-6.07%	-20.12%	-12.07%	-	-
Horiz. %	75.30%	41.74%	50.20%	65.97%	70.24%	87.93%	100.00%	-
Tax	-5,997	-4,720	-6,269	-7,159	-5,243	-7,129	-6,821	-8.21%
YoY %	-27.06%	24.71%	12.43%	-36.54%	26.46%	-4.52%	-	-
Horiz. %	87.92%	69.20%	91.91%	104.96%	76.87%	104.52%	100.00%	-
NP	20,230	9,817	11,217	15,820	19,221	23,496	28,009	-19.48%
YoY %	106.07%	-12.48%	-29.10%	-17.69%	-18.19%	-16.11%	-	-
Horiz. %	72.23%	35.05%	40.05%	56.48%	68.62%	83.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,979	12,037	11,270	13,531	14,274	17,538	21,240	5.38%
YoY %	90.90%	6.81%	-16.71%	-5.21%	-18.61%	-17.43%	-	-
Horiz. %	108.19%	56.67%	53.06%	63.71%	67.20%	82.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.87%	32.47%	35.85%	31.15%	21.43%	23.28%	19.58%	-
YoY %	-29.57%	-9.43%	15.09%	45.36%	-7.95%	18.90%	-	-
Horiz. %	116.80%	165.83%	183.09%	159.09%	109.45%	118.90%	100.00%	-
Total Cost	336,927	340,500	346,507	337,866	336,139	338,113	341,100	-0.81%
YoY %	-1.05%	-1.73%	2.56%	0.51%	-0.58%	-0.88%	-	-
Horiz. %	98.78%	99.82%	101.59%	99.05%	98.55%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,835	247,027	242,202	236,412	234,482	238,481	235,447	12.19%
YoY %	13.28%	1.99%	2.45%	0.82%	-1.68%	1.29%	-	-
Horiz. %	118.85%	104.92%	102.87%	100.41%	99.59%	101.29%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	7,719	7,719	6,756	6,756	9,062	9,062	13,634	-31.53%
YoY %	0.00%	14.25%	0.00%	-25.45%	0.00%	-33.53%	-	-
Horiz. %	56.62%	56.62%	49.55%	49.55%	66.47%	66.47%	100.00%	-
Div Payout %	33.59%	64.13%	59.95%	49.93%	63.49%	51.67%	64.19%	-
YoY %	-47.62%	6.97%	20.07%	-21.36%	22.88%	-19.50%	-	-
Horiz. %	52.33%	99.91%	93.39%	77.78%	98.91%	80.50%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	279,835	247,027	242,202	236,412	234,482	238,481	235,447	12.19%
YoY %	13.28%	1.99%	2.45%	0.82%	-1.68%	1.29%	-	-
Horiz. %	118.85%	104.92%	102.87%	100.41%	99.59%	101.29%	100.00%	-
NOSH	96,495	96,495	96,495	96,495	96,495	96,551	96,495	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.06%	0.06%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.06%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	5.66%	2.80%	3.14%	4.47%	5.41%	6.50%	7.59%	-
YoY %	102.14%	-10.83%	-29.75%	-17.38%	-16.77%	-14.36%	-	-
Horiz. %	74.57%	36.89%	41.37%	58.89%	71.28%	85.64%	100.00%	-
ROE	8.21%	4.87%	4.65%	5.72%	6.09%	7.35%	9.02%	-
YoY %	68.58%	4.73%	-18.71%	-6.08%	-17.14%	-18.51%	-	-
Horiz. %	91.02%	53.99%	51.55%	63.41%	67.52%	81.49%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	370.13	363.04	370.72	366.53	368.27	374.53	382.52	-2.16%
YoY %	1.95%	-2.07%	1.14%	-0.47%	-1.67%	-2.09%	-	-
Horiz. %	96.76%	94.91%	96.92%	95.82%	96.27%	97.91%	100.00%	-
EPS	23.81	12.47	11.68	14.02	14.79	18.16	22.01	5.37%
YoY %	90.94%	6.76%	-16.69%	-5.21%	-18.56%	-17.49%	-	-
Horiz. %	108.18%	56.66%	53.07%	63.70%	67.20%	82.51%	100.00%	-
DPS	8.00	8.00	7.00	7.00	9.39	9.39	14.13	-31.53%
YoY %	0.00%	14.29%	0.00%	-25.45%	0.00%	-33.55%	-	-
Horiz. %	56.62%	56.62%	49.54%	49.54%	66.45%	66.45%	100.00%	-
NAPS	2.90	2.56	2.51	2.45	2.43	2.47	2.44	12.19%
YoY %	13.28%	1.99%	2.45%	0.82%	-1.62%	1.23%	-	-
Horiz. %	118.85%	104.92%	102.87%	100.41%	99.59%	101.23%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	246.75	242.03	247.15	244.36	245.51	249.83	255.01	-2.16%
YoY %	1.95%	-2.07%	1.14%	-0.47%	-1.73%	-2.03%	-	-
Horiz. %	96.76%	94.91%	96.92%	95.82%	96.27%	97.97%	100.00%	-
EPS	15.88	8.32	7.79	9.35	9.86	12.12	14.67	5.42%
YoY %	90.87%	6.80%	-16.68%	-5.17%	-18.65%	-17.38%	-	-
Horiz. %	108.25%	56.71%	53.10%	63.74%	67.21%	82.62%	100.00%	-
DPS	5.33	5.33	4.67	4.67	6.26	6.26	9.42	-31.56%
YoY %	0.00%	14.13%	0.00%	-25.40%	0.00%	-33.55%	-	-
Horiz. %	56.58%	56.58%	49.58%	49.58%	66.45%	66.45%	100.00%	-
NAPS	1.9333	1.7067	1.6733	1.6333	1.62	1.6476	1.6267	12.18%
YoY %	13.28%	2.00%	2.45%	0.82%	-1.68%	1.28%	-	-
Horiz. %	118.85%	104.92%	102.86%	100.41%	99.59%	101.28%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.72	1.74	1.88	1.86	2.16	2.34	2.52	-
P/RPS	0.46	0.48	0.51	0.51	0.59	0.62	0.66	-21.37%
YoY %	-4.17%	-5.88%	0.00%	-13.56%	-4.84%	-6.06%	-	-
Horiz. %	69.70%	72.73%	77.27%	77.27%	89.39%	93.94%	100.00%	-
P/EPS	7.22	13.95	16.10	13.26	14.60	12.88	11.45	-26.44%
YoY %	-48.24%	-13.35%	21.42%	-9.18%	13.35%	12.49%	-	-
Horiz. %	63.06%	121.83%	140.61%	115.81%	127.51%	112.49%	100.00%	-
EY	13.85	7.17	6.21	7.54	6.85	7.76	8.73	35.98%
YoY %	93.17%	15.46%	-17.64%	10.07%	-11.73%	-11.11%	-	-
Horiz. %	158.65%	82.13%	71.13%	86.37%	78.47%	88.89%	100.00%	-
DY	4.65	4.60	3.72	3.76	4.35	4.01	5.61	-11.75%
YoY %	1.09%	23.66%	-1.06%	-13.56%	8.48%	-28.52%	-	-
Horiz. %	82.89%	82.00%	66.31%	67.02%	77.54%	71.48%	100.00%	-
P/NAPS	0.59	0.68	0.75	0.76	0.89	0.95	1.03	-31.00%
YoY %	-13.24%	-9.33%	-1.32%	-14.61%	-6.32%	-7.77%	-	-
Horiz. %	57.28%	66.02%	72.82%	73.79%	86.41%	92.23%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	11/11/15	10/08/15	12/05/15	16/02/15	13/11/14	06/08/14	12/05/14	-
Price	1.82	1.68	1.87	1.98	2.10	2.34	2.52	-
P/RPS	0.49	0.46	0.50	0.54	0.57	0.62	0.66	-17.99%
YoY %	6.52%	-8.00%	-7.41%	-5.26%	-8.06%	-6.06%	-	-
Horiz. %	74.24%	69.70%	75.76%	81.82%	86.36%	93.94%	100.00%	-
P/EPS	7.64	13.47	16.01	14.12	14.20	12.88	11.45	-23.62%
YoY %	-43.28%	-15.87%	13.39%	-0.56%	10.25%	12.49%	-	-
Horiz. %	66.72%	117.64%	139.83%	123.32%	124.02%	112.49%	100.00%	-
EY	13.08	7.43	6.25	7.08	7.04	7.76	8.73	30.90%
YoY %	76.04%	18.88%	-11.72%	0.57%	-9.28%	-11.11%	-	-
Horiz. %	149.83%	85.11%	71.59%	81.10%	80.64%	88.89%	100.00%	-
DY	4.40	4.76	3.74	3.54	4.47	4.01	5.61	-14.94%
YoY %	-7.56%	27.27%	5.65%	-20.81%	11.47%	-28.52%	-	-
Horiz. %	78.43%	84.85%	66.67%	63.10%	79.68%	71.48%	100.00%	-
P/NAPS	0.63	0.66	0.75	0.81	0.86	0.95	1.03	-27.92%
YoY %	-4.55%	-12.00%	-7.41%	-5.81%	-9.47%	-7.77%	-	-
Horiz. %	61.17%	64.08%	72.82%	78.64%	83.50%	92.23%	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