[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	431,148	328,648	360,412	355,784	389,132	419,437	387,465	1.79%
YoY %	31.19%	-8.81%	1.30%	-8.57%	-7.23%	8.25%	-	-
Horiz. %	111.27%	84.82%	93.02%	91.82%	100.43%	108.25%	100.00%	-
PBT	-48,824	22,510	32,982	28,652	50,948	53,029	45,897	-
YoY %	-316.90%	-31.75%	15.11%	-43.76%	-3.92%	15.54%	-	-
Horiz. %	-106.38%	49.04%	71.86%	62.43%	111.01%	115.54%	100.00%	-
Tax	5,177	-3,301	-3,606	-5,156	-7,982	-9,424	-8,674	-
YoY %	256.83%	8.46%	30.06%	35.40%	15.30%	-8.65%	-	-
Horiz. %	-59.68%	38.06%	41.57%	59.44%	92.02%	108.65%	100.00%	-
NP	-43,646	19,209	29,376	23,496	42,965	43,605	37,222	-
YoY %	-327.22%	-34.61%	25.03%	-45.31%	-1.47%	17.15%	-	-
Horiz. %	-117.26%	51.61%	78.92%	63.12%	115.43%	117.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-23,213	21,178	29,596	16,998	30,668	28,258	26,220	-
YoY %	-209.61%	-28.44%	74.11%	-44.57%	8.53%	7.77%	-	-
Horiz. %	-88.53%	80.77%	112.88%	64.83%	116.96%	107.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	14.66%	10.93%	18.00%	15.67%	17.77%	18.90%	-
YoY %	-	34.13%	-39.28%	14.87%	-11.82%	-5.98%	-	-
Horiz. %	-	77.57%	57.83%	95.24%	82.91%	94.02%	100.00%	-
Total Cost	474,794	309,438	331,036	332,288	346,166	375,832	350,242	5.19%
YoY %	53.44%	-6.52%	-0.38%	-4.01%	-7.89%	7.31%	-	-
Horiz. %	135.56%	88.35%	94.52%	94.87%	98.84%	107.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	347,382	307,881	279,835	234,482	235,447	224,872	198,822	9.73%
YoY %	12.83%	10.02%	19.34%	-0.41%	4.70%	13.10%	-	-
Horiz. %	174.72%	154.85%	140.75%	117.94%	118.42%	113.10%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	3,859	7,170	5,146	3,859	9,958	10,963	-	-
YoY %	-46.18%	39.33%	33.35%	-61.25%	-9.17%	0.00%	-	-
Horiz. %	35.20%	65.40%	46.94%	35.20%	90.83%	100.00%	-	-
Div Payout %	0.00%	33.86%	17.39%	22.71%	32.47%	38.80%	-	-
YoY %	0.00%	94.71%	-23.43%	-30.06%	-16.31%	0.00%	-	-
Horiz. %	0.00%	87.27%	44.82%	58.53%	83.69%	100.00%	-	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	347,382	307,881	279,835	234,482	235,447	224,872	198,822	9.73%
YoY %	12.83%	10.02%	19.34%	-0.41%	4.70%	13.10%	-	-
Horiz. %	174.72%	154.85%	140.75%	117.94%	118.42%	113.10%	100.00%	-
NOSH	144,742	144,742	96,495	96,495	96,495	96,511	96,515	6.98%
YoY %	0.00%	50.00%	0.00%	0.00%	-0.02%	-0.00%	-	-
Horiz. %	149.97%	149.97%	99.98%	99.98%	99.98%	100.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	-10.12%	5.84%	8.15%	6.60%	11.04%	10.40%	9.61%	-
YoY %	-273.29%	-28.34%	23.48%	-40.22%	6.15%	8.22%	-	-
Horiz. %	-105.31%	60.77%	84.81%	68.68%	114.88%	108.22%	100.00%	-
ROE	-6.68%	6.88%	10.58%	7.25%	13.03%	12.57%	13.19%	-
YoY %	-197.09%	-34.97%	45.93%	-44.36%	3.66%	-4.70%	-	-
Horiz. %	-50.64%	52.16%	80.21%	54.97%	98.79%	95.30%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	297.87	244.45	373.50	368.71	403.27	434.60	401.45	-4.84%
YoY %	21.85%	-34.55%	1.30%	-8.57%	-7.21%	8.26%	-	-
Horiz. %	74.20%	60.89%	93.04%	91.84%	100.45%	108.26%	100.00%	-
EPS	-16.04	15.75	30.67	17.61	31.79	29.28	27.17	-
YoY %	-201.84%	-48.65%	74.16%	-44.61%	8.57%	7.77%	-	-
Horiz. %	-59.04%	57.97%	112.88%	64.81%	117.00%	107.77%	100.00%	-
DPS	2.67	5.33	5.33	4.00	10.32	11.36	0.00	-
YoY %	-49.91%	0.00%	33.25%	-61.24%	-9.15%	0.00%	-	-
Horiz. %	23.50%	46.92%	46.92%	35.21%	90.85%	100.00%	-	-
NAPS	2.40	2.29	2.90	2.43	2.44	2.33	2.06	2.57%
YoY %	4.80%	-21.03%	19.34%	-0.41%	4.72%	13.11%	-	-
Horiz. %	116.50%	111.17%	140.78%	117.96%	118.45%	113.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	297.87	227.06	249.00	245.80	268.84	289.78	267.69	1.79%
YoY %	31.19%	-8.81%	1.30%	-8.57%	-7.23%	8.25%	-	-
Horiz. %	111.27%	84.82%	93.02%	91.82%	100.43%	108.25%	100.00%	-
EPS	-16.04	14.63	20.45	11.74	21.19	19.52	18.11	-
YoY %	-209.64%	-28.46%	74.19%	-44.60%	8.56%	7.79%	-	-
Horiz. %	-88.57%	80.78%	112.92%	64.83%	117.01%	107.79%	100.00%	-
DPS	2.67	4.95	3.56	2.67	6.88	7.57	0.00	-
YoY %	-46.06%	39.04%	33.33%	-61.19%	-9.11%	0.00%	-	-
Horiz. %	35.27%	65.39%	47.03%	35.27%	90.89%	100.00%	-	-
NAPS	2.40	2.1271	1.9333	1.62	1.6267	1.5536	1.3736	9.73%
YoY %	12.83%	10.02%	19.34%	-0.41%	4.71%	13.10%	-	-
Horiz. %	174.72%	154.86%	140.75%	117.94%	118.43%	113.10%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.66	1.76	1.72	2.16	2.41	2.12	1.64	-
P/RPS	0.56	0.72	0.46	0.59	0.60	0.49	0.41	5.32%
YoY %	-22.22%	56.52%	-22.03%	-1.67%	22.45%	19.51%	-	-
Horiz. %	136.59%	175.61%	112.20%	143.90%	146.34%	119.51%	100.00%	-
P/EPS	-10.35	11.17	5.61	12.26	7.58	7.24	6.04	-
YoY %	-192.66%	99.11%	-54.24%	61.74%	4.70%	19.87%	-	-
Horiz. %	-171.36%	184.93%	92.88%	202.98%	125.50%	119.87%	100.00%	-
EY	-9.66	8.95	17.83	8.16	13.19	13.81	16.56	-
YoY %	-207.93%	-49.80%	118.50%	-38.13%	-4.49%	-16.61%	-	-
Horiz. %	-58.33%	54.05%	107.67%	49.28%	79.65%	83.39%	100.00%	-
DY	1.61	3.03	3.10	1.85	4.28	5.36	0.00	-
YoY %	-46.86%	-2.26%	67.57%	-56.78%	-20.15%	0.00%	-	-
Horiz. %	30.04%	56.53%	57.84%	34.51%	79.85%	100.00%	-	-
P/NAPS	0.69	0.77	0.59	0.89	0.99	0.91	0.80	-2.43%
YoY %	-10.39%	30.51%	-33.71%	-10.10%	8.79%	13.75%	-	-
Horiz. %	86.25%	96.25%	73.75%	111.25%	123.75%	113.75%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	09/11/17	08/11/16	11/11/15	13/11/14	07/11/13	07/11/12	10/11/11	-
Price	1.61	2.00	1.82	2.10	2.60	2.10	1.63	-
P/RPS	0.54	0.82	0.49	0.57	0.64	0.48	0.41	4.69%
YoY %	-34.15%	67.35%	-14.04%	-10.94%	33.33%	17.07%	-	-
Horiz. %	131.71%	200.00%	119.51%	139.02%	156.10%	117.07%	100.00%	-
P/EPS	-10.04	12.70	5.93	11.92	8.18	7.17	6.00	-
YoY %	-179.06%	114.17%	-50.25%	45.72%	14.09%	19.50%	-	-
Horiz. %	-167.33%	211.67%	98.83%	198.67%	136.33%	119.50%	100.00%	-
EY	-9.96	7.88	16.85	8.39	12.22	13.94	16.67	-
YoY %	-226.40%	-53.23%	100.83%	-31.34%	-12.34%	-16.38%	-	-
Horiz. %	-59.75%	47.27%	101.08%	50.33%	73.31%	83.62%	100.00%	-
DY	1.66	2.67	2.93	1.90	3.97	5.41	0.00	-
YoY %	-37.83%	-8.87%	54.21%	-52.14%	-26.62%	0.00%	-	-
Horiz. %	30.68%	49.35%	54.16%	35.12%	73.38%	100.00%	-	-
P/NAPS	0.67	0.87	0.63	0.86	1.07	0.90	0.79	-2.70%
YoY %	-22.99%	38.10%	-26.74%	-19.63%	18.89%	13.92%	-	-
Horiz. %	84.81%	110.13%	79.75%	108.86%	135.44%	113.92%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

370

PTRANS

PERAK TRANSIT BERHAD

345

HLIND

HONG LEONG INDUSTRIES BHD

337

YTLPOWR

YTL POWER INTERNATIONAL BHD

213

GENTING

GENTING BHD

174

MBSB

MALAYSIA BUILDING SOCIETY BHD

163

TOPGLOV

TOP GLOVE CORPORATION BHD

149

PBBANK

PUBLIC BANK BHD

145

DNEX

DAGANG NEXCHANGE BERHAD

141

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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