[TIENWAH] YoY Cumulative 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
Cumulative Result
Revenue	323,361	246,486	270,309	266,838	291,849	314,578	290,599	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	-36,618	16,883	24,737	21,489	38,211	39,772	34,423	-
YoY %	-316.89%	-31.75%	15.11%	-43.76%	-3.92%	15.54%	-	-
Horiz. %	-106.38%	49.05%	71.86%	62.43%	111.00%	115.54%	100.00%	-
Tax	3,883	-2,476	-2,705	-3,867	-5,987	-7,068	-6,506	-
YoY %	256.83%	8.47%	30.05%	35.41%	15.29%	-8.64%	-	-
Horiz. %	-59.68%	38.06%	41.58%	59.44%	92.02%	108.64%	100.00%	-
NP	-32,735	14,407	22,032	17,622	32,224	32,704	27,917	-
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	-17,410	15,884	22,197	12,749	23,001	21,194	19,665	-
YoY %	-209.61%	-28.44%	74.11%	-44.57%	8.53%	7.78%	-	-
Horiz. %	-88.53%	80.77%	112.88%	64.83%	116.96%	107.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	14.67%	10.94%	18.00%	15.67%	17.77%	18.90%	-
YoY %	-	34.10%	-39.22%	14.87%	-11.82%	-5.98%	-	-
Horiz. %	-	77.62%	57.88%	95.24%	82.91%	94.02%	100.00%	-
Total Cost	356,096	232,079	248,277	249,216	259,625	281,874	262,682	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	2,894	5,377	3,859	2,894	7,468	8,222	-	-
YoY %	-46.18%	39.34%	33.34%	-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	-5.01%	5.16%	7.93%	5.44%	9.77%	9.42%	9.89%	-
YoY %	-197.09%	-34.93%	45.77%	-44.32%	3.72%	-4.75%	-	-
Horiz. %	-50.66%	52.17%	80.18%	55.01%	98.79%	95.25%	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	223.40	183.33	280.13	276.53	302.45	325.95	301.09	-4.84%
YoY %	21.86%	-34.56%	1.30%	-8.57%	-7.21%	8.26%	-	-
Horiz. %	74.20%	60.89%	93.04%	91.84%	100.45%	108.26%	100.00%	-
EPS	-12.03	11.81	23.00	13.21	23.84	21.96	20.38	-
YoY %	-201.86%	-48.65%	74.11%	-44.59%	8.56%	7.75%	-	-
Horiz. %	-59.03%	57.95%	112.86%	64.82%	116.98%	107.75%	100.00%	-
DPS	2.00	4.00	4.00	3.00	7.74	8.52	0.00	-
YoY %	-50.00%	0.00%	33.33%	-61.24%	-9.15%	0.00%	-	-
Horiz. %	23.47%	46.95%	46.95%	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	223.40	170.29	186.75	184.35	201.63	217.34	200.77	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	-12.03	10.97	15.34	8.81	15.89	14.64	13.59	-
YoY %	-209.66%	-28.49%	74.12%	-44.56%	8.54%	7.73%	-	-
Horiz. %	-88.52%	80.72%	112.88%	64.83%	116.92%	107.73%	100.00%	-
DPS	2.00	3.72	2.67	2.00	5.16	5.68	0.00	-
YoY %	-46.24%	39.33%	33.50%	-61.24%	-9.15%	0.00%	-	-
Horiz. %	35.21%	65.49%	47.01%	35.21%	90.85%	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	0.74	0.96	0.61	0.78	0.80	0.65	0.54	5.38%
YoY %	-22.92%	57.38%	-21.79%	-2.50%	23.08%	20.37%	-	-
Horiz. %	137.04%	177.78%	112.96%	144.44%	148.15%	120.37%	100.00%	-
P/EPS	-13.80	14.90	7.48	16.35	10.11	9.65	8.05	-
YoY %	-192.62%	99.20%	-54.25%	61.72%	4.77%	19.88%	-	-
Horiz. %	-171.43%	185.09%	92.92%	203.11%	125.59%	119.88%	100.00%	-
EY	-7.25	6.71	13.37	6.12	9.89	10.36	12.42	-
YoY %	-208.05%	-49.81%	118.46%	-38.12%	-4.54%	-16.59%	-	-
Horiz. %	-58.37%	54.03%	107.65%	49.28%	79.63%	83.41%	100.00%	-
DY	1.20	2.27	2.33	1.39	3.21	4.02	0.00	-
YoY %	-47.14%	-2.58%	67.63%	-56.70%	-20.15%	0.00%	-	-
Horiz. %	29.85%	56.47%	57.96%	34.58%	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	0.72	1.09	0.65	0.76	0.86	0.64	0.54	4.90%
YoY %	-33.94%	67.69%	-14.47%	-11.63%	34.38%	18.52%	-	-
Horiz. %	133.33%	201.85%	120.37%	140.74%	159.26%	118.52%	100.00%	-
P/EPS	-13.39	16.93	7.91	15.89	10.91	9.56	8.00	-
YoY %	-179.09%	114.03%	-50.22%	45.65%	14.12%	19.50%	-	-
Horiz. %	-167.38%	211.62%	98.88%	198.62%	136.38%	119.50%	100.00%	-
EY	-7.47	5.91	12.64	6.29	9.17	10.46	12.50	-
YoY %	-226.40%	-53.24%	100.95%	-31.41%	-12.33%	-16.32%	-	-
Horiz. %	-59.76%	47.28%	101.12%	50.32%	73.36%	83.68%	100.00%	-
DY	1.24	2.00	2.20	1.43	2.98	4.06	0.00	-
YoY %	-38.00%	-9.09%	53.85%	-52.01%	-26.60%	0.00%	-	-
Horiz. %	30.54%	49.26%	54.19%	35.22%	73.40%	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

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