[TIENWAH] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Annual (Unaudited) Result
Revenue	328,610	186,059	129,663	115,814	113,769	114,148	117,587	18.66%
YoY %	76.62%	43.49%	11.96%	1.80%	-0.33%	-2.92%	-	-
Horiz. %	279.46%	158.23%	110.27%	98.49%	96.75%	97.08%	100.00%	-
PBT	28,369	25,077	16,659	14,076	16,253	14,212	20,337	5.69%
YoY %	13.13%	50.53%	18.35%	-13.39%	14.36%	-30.12%	-	-
Horiz. %	139.49%	123.31%	81.91%	69.21%	79.92%	69.88%	100.00%	-
Tax	-7,113	-5,525	-1,363	-4,012	-3,166	-4,826	-8,408	-2.74%
YoY %	-28.74%	-305.36%	66.03%	-26.72%	34.40%	42.60%	-	-
Horiz. %	84.60%	65.71%	16.21%	47.72%	37.65%	57.40%	100.00%	-
NP	21,256	19,552	15,296	10,064	13,087	9,386	11,929	10.09%
YoY %	8.72%	27.82%	51.99%	-23.10%	39.43%	-21.32%	-	-
Horiz. %	178.19%	163.90%	128.23%	84.37%	109.71%	78.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,450	18,705	14,056	8,437	10,936	9,386	11,929	4.40%
YoY %	-17.40%	33.07%	66.60%	-22.85%	16.51%	-21.32%	-	-
Horiz. %	129.52%	156.80%	117.83%	70.73%	91.68%	78.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.07%	22.03%	8.18%	28.50%	19.48%	33.96%	41.34%	-
YoY %	13.80%	169.32%	-71.30%	46.30%	-42.64%	-17.85%	-	-
Horiz. %	60.64%	53.29%	19.79%	68.94%	47.12%	82.15%	100.00%	-
Total Cost	307,354	166,507	114,367	105,750	100,682	104,762	105,658	19.45%
YoY %	84.59%	45.59%	8.15%	5.03%	-3.89%	-0.85%	-	-
Horiz. %	290.90%	157.59%	108.24%	100.09%	95.29%	99.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	155,740	141,286	126,222	118,709	119,951	115,804	107,840	6.31%
YoY %	10.23%	11.93%	6.33%	-1.04%	3.58%	7.39%	-	-
Horiz. %	144.42%	131.01%	117.05%	110.08%	111.23%	107.39%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	13,816	10,613	10,975	6,822	5,431	6,759	3,106	28.21%
YoY %	30.18%	-3.30%	60.88%	25.61%	-19.65%	117.61%	-	-
Horiz. %	444.82%	341.69%	353.35%	219.64%	174.86%	217.61%	100.00%	-
Div Payout %	89.43%	56.74%	78.09%	80.86%	49.67%	72.01%	26.04%	-
YoY %	57.61%	-27.34%	-3.43%	62.79%	-31.02%	176.54%	-	-
Horiz. %	343.43%	217.90%	299.88%	310.52%	190.75%	276.54%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	155,740	141,286	126,222	118,709	119,951	115,804	107,840	6.31%
YoY %	10.23%	11.93%	6.33%	-1.04%	3.58%	7.39%	-	-
Horiz. %	144.42%	131.01%	117.05%	110.08%	111.23%	107.39%	100.00%	-
NOSH	68,911	68,920	68,599	45,482	45,264	45,060	44,378	7.60%
YoY %	-0.01%	0.47%	50.83%	0.48%	0.45%	1.54%	-	-
Horiz. %	155.28%	155.30%	154.58%	102.49%	102.00%	101.54%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	6.47%	10.51%	11.80%	8.69%	11.50%	8.22%	10.14%	-
YoY %	-38.44%	-10.93%	35.79%	-24.43%	39.90%	-18.93%	-	-
Horiz. %	63.81%	103.65%	116.37%	85.70%	113.41%	81.07%	100.00%	-
ROE	9.92%	13.24%	11.14%	7.11%	9.12%	8.11%	11.06%	-
YoY %	-25.08%	18.85%	56.68%	-22.04%	12.45%	-26.67%	-	-
Horiz. %	89.69%	119.71%	100.72%	64.29%	82.46%	73.33%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	476.86	269.96	189.02	254.63	251.34	253.32	264.96	10.27%
YoY %	76.64%	42.82%	-25.77%	1.31%	-0.78%	-4.39%	-	-
Horiz. %	179.97%	101.89%	71.34%	96.10%	94.86%	95.61%	100.00%	-
EPS	22.42	27.14	20.49	18.55	24.16	20.83	26.88	-2.97%
YoY %	-17.39%	32.45%	10.46%	-23.22%	15.99%	-22.51%	-	-
Horiz. %	83.41%	100.97%	76.23%	69.01%	89.88%	77.49%	100.00%	-
DPS	20.05	15.40	16.00	15.00	12.00	15.00	7.00	19.15%
YoY %	30.19%	-3.75%	6.67%	25.00%	-20.00%	114.29%	-	-
Horiz. %	286.43%	220.00%	228.57%	214.29%	171.43%	214.29%	100.00%	-
NAPS	2.26	2.05	1.84	2.61	2.65	2.57	2.43	-1.20%
YoY %	10.24%	11.41%	-29.50%	-1.51%	3.11%	5.76%	-	-
Horiz. %	93.00%	84.36%	75.72%	107.41%	109.05%	105.76%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 45,490
RPS	227.03	128.54	89.58	80.01	78.60	78.86	81.24	18.66%
YoY %	76.62%	43.49%	11.96%	1.79%	-0.33%	-2.93%	-	-
Horiz. %	279.46%	158.22%	110.27%	98.49%	96.75%	97.07%	100.00%	-
EPS	10.67	12.92	9.71	5.83	7.56	6.48	8.24	4.39%
YoY %	-17.41%	33.06%	66.55%	-22.88%	16.67%	-21.36%	-	-
Horiz. %	129.49%	156.80%	117.84%	70.75%	91.75%	78.64%	100.00%	-
DPS	9.55	7.33	7.58	4.71	3.75	4.67	2.15	28.18%
YoY %	30.29%	-3.30%	60.93%	25.60%	-19.70%	117.21%	-	-
Horiz. %	444.19%	340.93%	352.56%	219.07%	174.42%	217.21%	100.00%	-
NAPS	1.076	0.9761	0.8721	0.8201	0.8287	0.8001	0.745	6.31%
YoY %	10.23%	11.93%	6.34%	-1.04%	3.57%	7.40%	-	-
Horiz. %	144.43%	131.02%	117.06%	110.08%	111.23%	107.40%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	1.80	1.20	1.42	1.87	1.82	2.49	2.42	-
P/RPS	0.38	0.44	0.75	0.73	0.72	0.98	0.91	-13.53%
YoY %	-13.64%	-41.33%	2.74%	1.39%	-26.53%	7.69%	-	-
Horiz. %	41.76%	48.35%	82.42%	80.22%	79.12%	107.69%	100.00%	-
P/EPS	8.03	4.42	6.93	10.08	7.53	11.95	9.00	-1.88%
YoY %	81.67%	-36.22%	-31.25%	33.86%	-36.99%	32.78%	-	-
Horiz. %	89.22%	49.11%	77.00%	112.00%	83.67%	132.78%	100.00%	-
EY	12.46	22.62	14.43	9.92	13.27	8.37	11.11	1.92%
YoY %	-44.92%	56.76%	45.46%	-25.24%	58.54%	-24.66%	-	-
Horiz. %	112.15%	203.60%	129.88%	89.29%	119.44%	75.34%	100.00%	-
DY	11.14	12.83	11.27	8.02	6.59	6.02	2.89	25.19%
YoY %	-13.17%	13.84%	40.52%	21.70%	9.47%	108.30%	-	-
Horiz. %	385.47%	443.94%	389.97%	277.51%	228.03%	208.30%	100.00%	-
P/NAPS	0.80	0.59	0.77	0.72	0.69	0.97	1.00	-3.64%
YoY %	35.59%	-23.38%	6.94%	4.35%	-28.87%	-3.00%	-	-
Horiz. %	80.00%	59.00%	77.00%	72.00%	69.00%	97.00%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	24/02/09	25/02/08	26/02/07	28/02/06	28/02/05	26/02/04	-
Price	1.91	1.29	1.30	1.90	2.21	2.25	2.98	-
P/RPS	0.40	0.48	0.69	0.75	0.88	0.89	1.12	-15.75%
YoY %	-16.67%	-30.43%	-8.00%	-14.77%	-1.12%	-20.54%	-	-
Horiz. %	35.71%	42.86%	61.61%	66.96%	78.57%	79.46%	100.00%	-
P/EPS	8.52	4.75	6.34	10.24	9.15	10.80	11.09	-4.29%
YoY %	79.37%	-25.08%	-38.09%	11.91%	-15.28%	-2.61%	-	-
Horiz. %	76.83%	42.83%	57.17%	92.34%	82.51%	97.39%	100.00%	-
EY	11.74	21.04	15.76	9.76	10.93	9.26	9.02	4.48%
YoY %	-44.20%	33.50%	61.48%	-10.70%	18.03%	2.66%	-	-
Horiz. %	130.16%	233.26%	174.72%	108.20%	121.18%	102.66%	100.00%	-
DY	10.50	11.94	12.31	7.89	5.43	6.67	2.35	28.30%
YoY %	-12.06%	-3.01%	56.02%	45.30%	-18.59%	183.83%	-	-
Horiz. %	446.81%	508.09%	523.83%	335.74%	231.06%	283.83%	100.00%	-
P/NAPS	0.85	0.63	0.71	0.73	0.83	0.88	1.23	-5.96%
YoY %	34.92%	-11.27%	-2.74%	-12.05%	-5.68%	-28.46%	-	-
Horiz. %	69.11%	51.22%	57.72%	59.35%	67.48%	71.54%	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