[TIENWAH] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	354,666	355,475	353,775	343,143	328,610	302,671	257,841	23.61%
YoY %	-0.23%	0.48%	3.10%	4.42%	8.57%	17.39%	-	-
Horiz. %	137.55%	137.87%	137.21%	133.08%	127.45%	117.39%	100.00%	-
PBT	21,113	21,349	22,165	25,029	28,370	31,413	30,001	-20.83%
YoY %	-1.11%	-3.68%	-11.44%	-11.78%	-9.69%	4.71%	-	-
Horiz. %	70.37%	71.16%	73.88%	83.43%	94.56%	104.71%	100.00%	-
Tax	-2,212	-4,422	-5,642	-6,848	-7,113	-7,480	-7,024	-53.61%
YoY %	49.98%	21.62%	17.61%	3.73%	4.91%	-6.49%	-	-
Horiz. %	31.49%	62.96%	80.32%	97.49%	101.27%	106.49%	100.00%	-
NP	18,901	16,927	16,523	18,181	21,257	23,933	22,977	-12.17%
YoY %	11.66%	2.45%	-9.12%	-14.47%	-11.18%	4.16%	-	-
Horiz. %	82.26%	73.67%	71.91%	79.13%	92.51%	104.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,821	12,616	11,757	12,115	15,452	19,763	20,056	-21.92%
YoY %	9.55%	7.31%	-2.96%	-21.60%	-21.81%	-1.46%	-	-
Horiz. %	68.91%	62.90%	58.62%	60.41%	77.04%	98.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.48%	20.71%	25.45%	27.36%	25.07%	23.81%	23.41%	-
YoY %	-49.40%	-18.62%	-6.98%	9.13%	5.29%	1.71%	-	-
Horiz. %	44.77%	88.47%	108.71%	116.87%	107.09%	101.71%	100.00%	-
Total Cost	335,765	338,548	337,252	324,962	307,353	278,738	234,864	26.82%
YoY %	-0.82%	0.38%	3.78%	5.73%	10.27%	18.68%	-	-
Horiz. %	142.96%	144.15%	143.59%	138.36%	130.86%	118.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,726	165,337	156,517	162,157	137,920	156,474	149,601	-3.98%
YoY %	-14.89%	5.64%	-3.48%	17.57%	-11.86%	4.59%	-	-
Horiz. %	94.07%	110.52%	104.62%	108.39%	92.19%	104.59%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	10,626	8,309	8,309	13,824	13,824	11,992	11,992	-7.72%
YoY %	27.89%	0.00%	-39.89%	0.00%	15.28%	0.00%	-	-
Horiz. %	88.61%	69.29%	69.29%	115.28%	115.28%	100.00%	100.00%	-
Div Payout %	76.89%	65.87%	70.68%	114.11%	89.47%	60.68%	59.80%	-
YoY %	16.73%	-6.81%	-38.06%	27.54%	47.45%	1.47%	-	-
Horiz. %	128.58%	110.15%	118.19%	190.82%	149.62%	101.47%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	140,726	165,337	156,517	162,157	137,920	156,474	149,601	-3.98%
YoY %	-14.89%	5.64%	-3.48%	17.57%	-11.86%	4.59%	-	-
Horiz. %	94.07%	110.52%	104.62%	108.39%	92.19%	104.59%	100.00%	-
NOSH	71,799	68,890	68,950	69,003	68,960	68,931	68,940	2.73%
YoY %	4.22%	-0.09%	-0.08%	0.06%	0.04%	-0.01%	-	-
Horiz. %	104.15%	99.93%	100.01%	100.09%	100.03%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	5.33%	4.76%	4.67%	5.30%	6.47%	7.91%	8.91%	-
YoY %	11.97%	1.93%	-11.89%	-18.08%	-18.20%	-11.22%	-	-
Horiz. %	59.82%	53.42%	52.41%	59.48%	72.62%	88.78%	100.00%	-
ROE	9.82%	7.63%	7.51%	7.47%	11.20%	12.63%	13.41%	-
YoY %	28.70%	1.60%	0.54%	-33.30%	-11.32%	-5.82%	-	-
Horiz. %	73.23%	56.90%	56.00%	55.70%	83.52%	94.18%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	493.97	516.00	513.09	497.28	476.52	439.09	374.00	20.31%
YoY %	-4.27%	0.57%	3.18%	4.36%	8.52%	17.40%	-	-
Horiz. %	132.08%	137.97%	137.19%	132.96%	127.41%	117.40%	100.00%	-
EPS	19.25	18.31	17.05	17.56	22.41	28.67	29.09	-24.00%
YoY %	5.13%	7.39%	-2.90%	-21.64%	-21.83%	-1.44%	-	-
Horiz. %	66.17%	62.94%	58.61%	60.36%	77.04%	98.56%	100.00%	-
DPS	14.80	12.05	12.05	20.05	20.05	17.40	17.40	-10.20%
YoY %	22.82%	0.00%	-39.90%	0.00%	15.23%	0.00%	-	-
Horiz. %	85.06%	69.25%	69.25%	115.23%	115.23%	100.00%	100.00%	-
NAPS	1.96	2.40	2.27	2.35	2.00	2.27	2.17	-6.54%
YoY %	-18.33%	5.73%	-3.40%	17.50%	-11.89%	4.61%	-	-
Horiz. %	90.32%	110.60%	104.61%	108.29%	92.17%	104.61%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 69,003
RPS	245.03	245.59	244.42	237.07	227.03	209.11	178.14	23.60%
YoY %	-0.23%	0.48%	3.10%	4.42%	8.57%	17.39%	-	-
Horiz. %	137.55%	137.86%	137.21%	133.08%	127.44%	117.39%	100.00%	-
EPS	9.55	8.72	8.12	8.37	10.68	13.65	13.86	-21.93%
YoY %	9.52%	7.39%	-2.99%	-21.63%	-21.76%	-1.52%	-	-
Horiz. %	68.90%	62.91%	58.59%	60.39%	77.06%	98.48%	100.00%	-
DPS	7.34	5.74	5.74	9.55	9.55	8.29	8.29	-7.77%
YoY %	27.87%	0.00%	-39.90%	0.00%	15.20%	0.00%	-	-
Horiz. %	88.54%	69.24%	69.24%	115.20%	115.20%	100.00%	100.00%	-
NAPS	0.9723	1.1423	1.0814	1.1203	0.9529	1.0811	1.0336	-3.98%
YoY %	-14.88%	5.63%	-3.47%	17.57%	-11.86%	4.60%	-	-
Horiz. %	94.07%	110.52%	104.62%	108.39%	92.19%	104.60%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.68	1.88	1.90	2.18	1.80	1.87	1.55	-
P/RPS	0.34	0.36	0.37	0.44	0.38	0.43	0.41	-11.70%
YoY %	-5.56%	-2.70%	-15.91%	15.79%	-11.63%	4.88%	-	-
Horiz. %	82.93%	87.80%	90.24%	107.32%	92.68%	104.88%	100.00%	-
P/EPS	8.73	10.27	11.14	12.42	8.03	6.52	5.33	38.82%
YoY %	-15.00%	-7.81%	-10.31%	54.67%	23.16%	22.33%	-	-
Horiz. %	163.79%	192.68%	209.01%	233.02%	150.66%	122.33%	100.00%	-
EY	11.46	9.74	8.97	8.05	12.45	15.33	18.77	-27.96%
YoY %	17.66%	8.58%	11.43%	-35.34%	-18.79%	-18.33%	-	-
Horiz. %	61.05%	51.89%	47.79%	42.89%	66.33%	81.67%	100.00%	-
DY	8.81	6.41	6.34	9.20	11.14	9.30	11.23	-14.90%
YoY %	37.44%	1.10%	-31.09%	-17.41%	19.78%	-17.19%	-	-
Horiz. %	78.45%	57.08%	56.46%	81.92%	99.20%	82.81%	100.00%	-
P/NAPS	0.86	0.78	0.84	0.93	0.90	0.82	0.71	13.59%
YoY %	10.26%	-7.14%	-9.68%	3.33%	9.76%	15.49%	-	-
Horiz. %	121.13%	109.86%	118.31%	130.99%	126.76%	115.49%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	10/11/10	10/08/10	12/05/10	25/02/10	10/11/09	04/08/09	-
Price	1.68	1.69	2.00	2.29	1.91	1.89	1.82	-
P/RPS	0.34	0.33	0.39	0.46	0.40	0.43	0.49	-21.57%
YoY %	3.03%	-15.38%	-15.22%	15.00%	-6.98%	-12.24%	-	-
Horiz. %	69.39%	67.35%	79.59%	93.88%	81.63%	87.76%	100.00%	-
P/EPS	8.73	9.23	11.73	13.04	8.52	6.59	6.26	24.74%
YoY %	-5.42%	-21.31%	-10.05%	53.05%	29.29%	5.27%	-	-
Horiz. %	139.46%	147.44%	187.38%	208.31%	136.10%	105.27%	100.00%	-
EY	11.46	10.84	8.53	7.67	11.73	15.17	15.98	-19.83%
YoY %	5.72%	27.08%	11.21%	-34.61%	-22.68%	-5.07%	-	-
Horiz. %	71.71%	67.83%	53.38%	48.00%	73.40%	94.93%	100.00%	-
DY	8.81	7.13	6.03	8.76	10.50	9.21	9.56	-5.28%
YoY %	23.56%	18.24%	-31.16%	-16.57%	14.01%	-3.66%	-	-
Horiz. %	92.15%	74.58%	63.08%	91.63%	109.83%	96.34%	100.00%	-
P/NAPS	0.86	0.70	0.88	0.97	0.96	0.83	0.84	1.57%
YoY %	22.86%	-20.45%	-9.28%	1.04%	15.66%	-1.19%	-	-
Horiz. %	102.38%	83.33%	104.76%	115.48%	114.29%	98.81%	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 - 28 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

949

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

427

GENTING

GENTING BHD

400

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

JCY

JCY INTERNATIONAL BERHAD

357

UCHITEC

UCHI TECHNOLOGIES BHD

326

GENM

GENTING MALAYSIA BERHAD

317

MAYBANK

MALAYAN BANKING BHD

288

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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