[TIENWAH] QoQ TTM Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	114,148	116,849	112,780	107,997	117,587	120,855	129,343	-7.95%
YoY %	-2.31%	3.61%	4.43%	-8.16%	-2.70%	-6.56%	-	-
Horiz. %	88.25%	90.34%	87.19%	83.50%	90.91%	93.44%	100.00%	-
PBT	14,212	17,663	18,497	19,392	20,337	21,435	20,982	-22.78%
YoY %	-19.54%	-4.51%	-4.62%	-4.65%	-5.12%	2.16%	-	-
Horiz. %	67.73%	84.18%	88.16%	92.42%	96.93%	102.16%	100.00%	-
Tax	-4,826	-5,711	-6,467	-7,429	-8,408	-9,890	-9,296	-35.27%
YoY %	15.50%	11.69%	12.95%	11.64%	14.98%	-6.39%	-	-
Horiz. %	51.91%	61.44%	69.57%	79.92%	90.45%	106.39%	100.00%	-
NP	9,386	11,952	12,030	11,963	11,929	11,545	11,686	-13.53%
YoY %	-21.47%	-0.65%	0.56%	0.29%	3.33%	-1.21%	-	-
Horiz. %	80.32%	102.28%	102.94%	102.37%	102.08%	98.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,386	11,952	12,030	11,963	11,929	11,545	11,686	-13.53%
YoY %	-21.47%	-0.65%	0.56%	0.29%	3.33%	-1.21%	-	-
Horiz. %	80.32%	102.28%	102.94%	102.37%	102.08%	98.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.96%	32.33%	34.96%	38.31%	41.34%	46.14%	44.30%	-
YoY %	5.04%	-7.52%	-8.74%	-7.33%	-10.40%	4.15%	-	-
Horiz. %	76.66%	72.98%	78.92%	86.48%	93.32%	104.15%	100.00%	-
Total Cost	104,762	104,897	100,750	96,034	105,658	109,310	117,657	-7.41%
YoY %	-0.13%	4.12%	4.91%	-9.11%	-3.34%	-7.09%	-	-
Horiz. %	89.04%	89.15%	85.63%	81.62%	89.80%	92.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,491	114,815	111,214	111,896	107,876	104,344	100,791	9.45%
YoY %	0.59%	3.24%	-0.61%	3.73%	3.38%	3.53%	-	-
Horiz. %	114.58%	113.91%	110.34%	111.02%	107.03%	103.53%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	6,740	3,107	3,107	3,107	3,107	2,178	2,178	111.63%
YoY %	116.93%	0.00%	0.00%	0.00%	42.65%	0.00%	-	-
Horiz. %	309.46%	142.65%	142.65%	142.65%	142.65%	100.00%	100.00%	-
Div Payout %	71.82%	26.00%	25.83%	25.98%	26.05%	18.87%	18.64%	-
YoY %	176.23%	0.66%	-0.58%	-0.27%	38.05%	1.23%	-	-
Horiz. %	385.30%	139.48%	138.57%	139.38%	139.75%	101.23%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	115,491	114,815	111,214	111,896	107,876	104,344	100,791	9.45%
YoY %	0.59%	3.24%	-0.61%	3.73%	3.38%	3.53%	-	-
Horiz. %	114.58%	113.91%	110.34%	111.02%	107.03%	103.53%	100.00%	-
NOSH	44,938	45,025	45,026	44,938	44,393	44,213	44,013	1.38%
YoY %	-0.19%	-0.00%	0.20%	1.23%	0.41%	0.45%	-	-
Horiz. %	102.10%	102.30%	102.30%	102.10%	100.86%	100.45%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	8.22%	10.23%	10.67%	11.08%	10.14%	9.55%	9.03%	-
YoY %	-19.65%	-4.12%	-3.70%	9.27%	6.18%	5.76%	-	-
Horiz. %	91.03%	113.29%	118.16%	122.70%	112.29%	105.76%	100.00%	-
ROE	8.13%	10.41%	10.82%	10.69%	11.06%	11.06%	11.59%	-
YoY %	-21.90%	-3.79%	1.22%	-3.35%	0.00%	-4.57%	-	-
Horiz. %	70.15%	89.82%	93.36%	92.23%	95.43%	95.43%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	254.01	259.52	250.48	240.32	264.87	273.34	293.87	-9.22%
YoY %	-2.12%	3.61%	4.23%	-9.27%	-3.10%	-6.99%	-	-
Horiz. %	86.44%	88.31%	85.23%	81.78%	90.13%	93.01%	100.00%	-
EPS	20.89	26.54	26.72	26.62	26.87	26.11	26.55	-14.70%
YoY %	-21.29%	-0.67%	0.38%	-0.93%	2.91%	-1.66%	-	-
Horiz. %	78.68%	99.96%	100.64%	100.26%	101.21%	98.34%	100.00%	-
DPS	15.00	7.00	7.00	6.92	7.00	5.00	5.00	107.31%
YoY %	114.29%	0.00%	1.16%	-1.14%	40.00%	0.00%	-	-
Horiz. %	300.00%	140.00%	140.00%	138.40%	140.00%	100.00%	100.00%	-
NAPS	2.57	2.55	2.47	2.49	2.43	2.36	2.29	7.95%
YoY %	0.78%	3.24%	-0.80%	2.47%	2.97%	3.06%	-	-
Horiz. %	112.23%	111.35%	107.86%	108.73%	106.11%	103.06%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 44,938
RPS	78.86	80.73	77.92	74.61	81.24	83.50	89.36	-7.96%
YoY %	-2.32%	3.61%	4.44%	-8.16%	-2.71%	-6.56%	-	-
Horiz. %	88.25%	90.34%	87.20%	83.49%	90.91%	93.44%	100.00%	-
EPS	6.48	8.26	8.31	8.27	8.24	7.98	8.07	-13.55%
YoY %	-21.55%	-0.60%	0.48%	0.36%	3.26%	-1.12%	-	-
Horiz. %	80.30%	102.35%	102.97%	102.48%	102.11%	98.88%	100.00%	-
DPS	4.66	2.15	2.15	2.15	2.15	1.50	1.50	112.18%
YoY %	116.74%	0.00%	0.00%	0.00%	43.33%	0.00%	-	-
Horiz. %	310.67%	143.33%	143.33%	143.33%	143.33%	100.00%	100.00%	-
NAPS	0.7979	0.7932	0.7684	0.7731	0.7453	0.7209	0.6964	9.44%
YoY %	0.59%	3.23%	-0.61%	3.73%	3.38%	3.52%	-	-
Horiz. %	114.57%	113.90%	110.34%	111.01%	107.02%	103.52%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	2.49	2.75	2.98	2.85	2.42	2.80	2.23	-
P/RPS	0.98	1.06	1.19	1.19	0.91	1.02	0.76	18.37%
YoY %	-7.55%	-10.92%	0.00%	30.77%	-10.78%	34.21%	-	-
Horiz. %	128.95%	139.47%	156.58%	156.58%	119.74%	134.21%	100.00%	-
P/EPS	11.92	10.36	11.15	10.71	9.01	10.72	8.40	26.14%
YoY %	15.06%	-7.09%	4.11%	18.87%	-15.95%	27.62%	-	-
Horiz. %	141.90%	123.33%	132.74%	127.50%	107.26%	127.62%	100.00%	-
EY	8.39	9.65	8.97	9.34	11.10	9.33	11.91	-20.74%
YoY %	-13.06%	7.58%	-3.96%	-15.86%	18.97%	-21.66%	-	-
Horiz. %	70.45%	81.02%	75.31%	78.42%	93.20%	78.34%	100.00%	-
DY	6.02	2.55	2.35	2.43	2.89	1.79	2.24	92.72%
YoY %	136.08%	8.51%	-3.29%	-15.92%	61.45%	-20.09%	-	-
Horiz. %	268.75%	113.84%	104.91%	108.48%	129.02%	79.91%	100.00%	-
P/NAPS	0.97	1.08	1.21	1.14	1.00	1.19	0.97	0.00%
YoY %	-10.19%	-10.74%	6.14%	14.00%	-15.97%	22.68%	-	-
Horiz. %	100.00%	111.34%	124.74%	117.53%	103.09%	122.68%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	25/11/04	19/08/04	18/05/04	26/02/04	19/11/03	15/08/03	-
Price	2.25	2.60	2.85	2.63	2.98	2.54	2.48	-
P/RPS	0.89	1.00	1.14	1.09	1.13	0.93	0.84	3.91%
YoY %	-11.00%	-12.28%	4.59%	-3.54%	21.51%	10.71%	-	-
Horiz. %	105.95%	119.05%	135.71%	129.76%	134.52%	110.71%	100.00%	-
P/EPS	10.77	9.79	10.67	9.88	11.09	9.73	9.34	9.91%
YoY %	10.01%	-8.25%	8.00%	-10.91%	13.98%	4.18%	-	-
Horiz. %	115.31%	104.82%	114.24%	105.78%	118.74%	104.18%	100.00%	-
EY	9.28	10.21	9.37	10.12	9.02	10.28	10.71	-9.07%
YoY %	-9.11%	8.96%	-7.41%	12.20%	-12.26%	-4.01%	-	-
Horiz. %	86.65%	95.33%	87.49%	94.49%	84.22%	95.99%	100.00%	-
DY	6.67	2.69	2.46	2.63	2.35	1.97	2.02	120.94%
YoY %	147.96%	9.35%	-6.46%	11.91%	19.29%	-2.48%	-	-
Horiz. %	330.20%	133.17%	121.78%	130.20%	116.34%	97.52%	100.00%	-
P/NAPS	0.88	1.02	1.15	1.06	1.23	1.08	1.08	-12.70%
YoY %	-13.73%	-11.30%	8.49%	-13.82%	13.89%	0.00%	-	-
Horiz. %	81.48%	94.44%	106.48%	98.15%	113.89%	100.00%	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