[TIENWAH] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	359,236	301,104	141,980	119,360	108,436	111,664	107,520	22.25%
YoY %	19.31%	112.07%	18.95%	10.07%	-2.89%	3.85%	-	-
Horiz. %	334.11%	280.04%	132.05%	111.01%	100.85%	103.85%	100.00%	-
PBT	18,680	32,044	18,708	15,744	12,056	14,624	15,716	2.92%
YoY %	-41.71%	71.29%	18.83%	30.59%	-17.56%	-6.95%	-	-
Horiz. %	118.86%	203.89%	119.04%	100.18%	76.71%	93.05%	100.00%	-
Tax	-5,644	-6,704	-3,804	-2,604	-3,620	-3,464	-5,524	0.35%
YoY %	15.81%	-76.24%	-46.08%	28.07%	-4.50%	37.29%	-	-
Horiz. %	102.17%	121.36%	68.86%	47.14%	65.53%	62.71%	100.00%	-
NP	13,036	25,340	14,904	13,140	8,436	11,160	10,192	4.18%
YoY %	-48.56%	70.02%	13.42%	55.76%	-24.41%	9.50%	-	-
Horiz. %	127.90%	248.63%	146.23%	128.92%	82.77%	109.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,308	21,656	13,796	11,736	7,284	9,136	10,192	-3.34%
YoY %	-61.64%	56.97%	17.55%	61.12%	-20.27%	-10.36%	-	-
Horiz. %	81.51%	212.48%	135.36%	115.15%	71.47%	89.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.21%	20.92%	20.33%	16.54%	30.03%	23.69%	35.15%	-
YoY %	44.41%	2.90%	22.91%	-44.92%	26.76%	-32.60%	-	-
Horiz. %	85.95%	59.52%	57.84%	47.06%	85.43%	67.40%	100.00%	-
Total Cost	346,200	275,764	127,076	106,220	100,000	100,504	97,328	23.53%
YoY %	25.54%	117.01%	19.63%	6.22%	-0.50%	3.26%	-	-
Horiz. %	355.70%	283.33%	130.56%	109.14%	102.75%	103.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,157	144,806	129,423	122,288	122,610	117,811	111,896	6.37%
YoY %	11.98%	11.89%	5.83%	-0.26%	4.07%	5.29%	-	-
Horiz. %	144.92%	129.41%	115.66%	109.29%	109.57%	105.29%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	162,157	144,806	129,423	122,288	122,610	117,811	111,896	6.37%
YoY %	11.98%	11.89%	5.83%	-0.26%	4.07%	5.29%	-	-
Horiz. %	144.92%	129.41%	115.66%	109.29%	109.57%	105.29%	100.00%	-
NOSH	69,003	68,955	68,842	45,629	45,411	45,138	44,938	7.40%
YoY %	0.07%	0.16%	50.87%	0.48%	0.60%	0.45%	-	-
Horiz. %	153.55%	153.44%	153.19%	101.54%	101.05%	100.45%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.63%	8.42%	10.50%	11.01%	7.78%	9.99%	9.48%	-
YoY %	-56.89%	-19.81%	-4.63%	41.52%	-22.12%	5.38%	-	-
Horiz. %	38.29%	88.82%	110.76%	116.14%	82.07%	105.38%	100.00%	-
ROE	5.12%	14.96%	10.66%	9.60%	5.94%	7.75%	9.11%	-
YoY %	-65.78%	40.34%	11.04%	61.62%	-23.35%	-14.93%	-	-
Horiz. %	56.20%	164.22%	117.01%	105.38%	65.20%	85.07%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	520.61	436.66	206.24	261.58	238.79	247.38	239.26	13.82%
YoY %	19.23%	111.72%	-21.16%	9.54%	-3.47%	3.39%	-	-
Horiz. %	217.59%	182.50%	86.20%	109.33%	99.80%	103.39%	100.00%	-
EPS	12.04	31.40	20.04	25.72	16.04	20.24	22.68	-10.01%
YoY %	-61.66%	56.69%	-22.08%	60.35%	-20.75%	-10.76%	-	-
Horiz. %	53.09%	138.45%	88.36%	113.40%	70.72%	89.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.35	2.10	1.88	2.68	2.70	2.61	2.49	-0.95%
YoY %	11.90%	11.70%	-29.85%	-0.74%	3.45%	4.82%	-	-
Horiz. %	94.38%	84.34%	75.50%	107.63%	108.43%	104.82%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 45,629
RPS	248.19	208.03	98.09	82.46	74.92	77.15	74.28	22.25%
YoY %	19.30%	112.08%	18.95%	10.06%	-2.89%	3.86%	-	-
Horiz. %	334.13%	280.06%	132.05%	111.01%	100.86%	103.86%	100.00%	-
EPS	5.74	14.96	9.53	8.11	5.03	6.31	7.04	-3.34%
YoY %	-61.63%	56.98%	17.51%	61.23%	-20.29%	-10.37%	-	-
Horiz. %	81.53%	212.50%	135.37%	115.20%	71.45%	89.63%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1203	1.0004	0.8942	0.8449	0.8471	0.8139	0.7731	6.37%
YoY %	11.99%	11.88%	5.84%	-0.26%	4.08%	5.28%	-	-
Horiz. %	144.91%	129.40%	115.66%	109.29%	109.57%	105.28%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	2.18	1.41	1.46	1.80	2.20	2.30	2.85	-
P/RPS	0.42	0.32	0.71	0.69	0.92	0.93	1.19	-15.92%
YoY %	31.25%	-54.93%	2.90%	-25.00%	-1.08%	-21.85%	-	-
Horiz. %	35.29%	26.89%	59.66%	57.98%	77.31%	78.15%	100.00%	-
P/EPS	18.11	4.49	7.29	7.00	13.72	11.36	12.57	6.27%
YoY %	303.34%	-38.41%	4.14%	-48.98%	20.77%	-9.63%	-	-
Horiz. %	144.07%	35.72%	58.00%	55.69%	109.15%	90.37%	100.00%	-
EY	5.52	22.27	13.73	14.29	7.29	8.80	7.96	-5.91%
YoY %	-75.21%	62.20%	-3.92%	96.02%	-17.16%	10.55%	-	-
Horiz. %	69.35%	279.77%	172.49%	179.52%	91.58%	110.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.93	0.67	0.78	0.67	0.81	0.88	1.14	-3.33%
YoY %	38.81%	-14.10%	16.42%	-17.28%	-7.95%	-22.81%	-	-
Horiz. %	81.58%	58.77%	68.42%	58.77%	71.05%	77.19%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	12/05/10	07/05/09	07/05/08	07/05/07	13/06/06	26/05/05	18/05/04	-
Price	2.29	1.54	1.47	1.85	1.97	2.29	2.63	-
P/RPS	0.44	0.35	0.71	0.71	0.83	0.93	1.10	-14.15%
YoY %	25.71%	-50.70%	0.00%	-14.46%	-10.75%	-15.45%	-	-
Horiz. %	40.00%	31.82%	64.55%	64.55%	75.45%	84.55%	100.00%	-
P/EPS	19.02	4.90	7.34	7.19	12.28	11.31	11.60	8.58%
YoY %	288.16%	-33.24%	2.09%	-41.45%	8.58%	-2.50%	-	-
Horiz. %	163.97%	42.24%	63.28%	61.98%	105.86%	97.50%	100.00%	-
EY	5.26	20.39	13.63	13.90	8.14	8.84	8.62	-7.89%
YoY %	-74.20%	49.60%	-1.94%	70.76%	-7.92%	2.55%	-	-
Horiz. %	61.02%	236.54%	158.12%	161.25%	94.43%	102.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.97	0.73	0.78	0.69	0.73	0.88	1.06	-1.46%
YoY %	32.88%	-6.41%	13.04%	-5.48%	-17.05%	-16.98%	-	-
Horiz. %	91.51%	68.87%	73.58%	65.09%	68.87%	83.02%	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