[TIENWAH] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	257,841	148,012	122,115	112,620	113,205	112,780	129,343	12.17%
YoY %	74.20%	21.21%	8.43%	-0.52%	0.38%	-12.81%	-	-
Horiz. %	199.35%	114.43%	94.41%	87.07%	87.52%	87.19%	100.00%	-
PBT	30,001	20,131	15,396	14,578	13,994	18,497	20,982	6.13%
YoY %	49.03%	30.75%	5.61%	4.17%	-24.34%	-11.84%	-	-
Horiz. %	142.98%	95.94%	73.38%	69.48%	66.70%	88.16%	100.00%	-
Tax	-7,024	-2,399	-2,818	-4,389	-3,189	-6,467	-9,296	-4.55%
YoY %	-192.79%	14.87%	35.79%	-37.63%	50.69%	30.43%	-	-
Horiz. %	75.56%	25.81%	30.31%	47.21%	34.31%	69.57%	100.00%	-
NP	22,977	17,732	12,578	10,189	10,805	12,030	11,686	11.91%
YoY %	29.58%	40.98%	23.45%	-5.70%	-10.18%	2.94%	-	-
Horiz. %	196.62%	151.74%	107.63%	87.19%	92.46%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,056	16,241	11,187	8,812	9,743	12,030	11,686	9.41%
YoY %	23.49%	45.18%	26.95%	-9.56%	-19.01%	2.94%	-	-
Horiz. %	171.62%	138.98%	95.73%	75.41%	83.37%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.41%	11.92%	18.30%	30.11%	22.79%	34.96%	44.30%	-
YoY %	96.39%	-34.86%	-39.22%	32.12%	-34.81%	-21.08%	-	-
Horiz. %	52.84%	26.91%	41.31%	67.97%	51.44%	78.92%	100.00%	-
Total Cost	234,864	130,280	109,537	102,431	102,400	100,750	117,657	12.19%
YoY %	80.28%	18.94%	6.94%	0.03%	1.64%	-14.37%	-	-
Horiz. %	199.62%	110.73%	93.10%	87.06%	87.03%	85.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	149,601	129,562	94,655	118,238	114,836	111,214	100,791	6.79%
YoY %	15.47%	36.88%	-19.95%	2.96%	3.26%	10.34%	-	-
Horiz. %	148.43%	128.55%	93.91%	117.31%	113.93%	110.34%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	11,992	8,249	7,007	9,986	6,740	3,107	2,178	32.84%
YoY %	45.38%	17.73%	-29.83%	48.16%	116.93%	42.65%	-	-
Horiz. %	550.60%	378.74%	321.72%	458.49%	309.46%	142.65%	100.00%	-
Div Payout %	59.80%	50.79%	62.64%	113.33%	69.19%	25.83%	18.64%	-
YoY %	17.74%	-18.92%	-44.73%	63.80%	167.87%	38.57%	-	-
Horiz. %	320.82%	272.48%	336.05%	607.99%	371.19%	138.57%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	149,601	129,562	94,655	118,238	114,836	111,214	100,791	6.79%
YoY %	15.47%	36.88%	-19.95%	2.96%	3.26%	10.34%	-	-
Horiz. %	148.43%	128.55%	93.91%	117.31%	113.93%	110.34%	100.00%	-
NOSH	68,940	68,916	47,327	45,476	45,211	45,026	44,013	7.75%
YoY %	0.03%	45.62%	4.07%	0.59%	0.41%	2.30%	-	-
Horiz. %	156.64%	156.58%	107.53%	103.32%	102.72%	102.30%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	8.91%	11.98%	10.30%	9.05%	9.54%	10.67%	9.03%	-
YoY %	-25.63%	16.31%	13.81%	-5.14%	-10.59%	18.16%	-	-
Horiz. %	98.67%	132.67%	114.06%	100.22%	105.65%	118.16%	100.00%	-
ROE	13.41%	12.54%	11.82%	7.45%	8.48%	10.82%	11.59%	-
YoY %	6.94%	6.09%	58.66%	-12.15%	-21.63%	-6.64%	-	-
Horiz. %	115.70%	108.20%	101.98%	64.28%	73.17%	93.36%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	374.00	214.77	258.02	247.65	250.39	250.48	293.87	4.09%
YoY %	74.14%	-16.76%	4.19%	-1.09%	-0.04%	-14.77%	-	-
Horiz. %	127.27%	73.08%	87.80%	84.27%	85.20%	85.23%	100.00%	-
EPS	29.09	23.57	23.64	19.38	21.55	26.72	26.55	1.53%
YoY %	23.42%	-0.30%	21.98%	-10.07%	-19.35%	0.64%	-	-
Horiz. %	109.57%	88.78%	89.04%	72.99%	81.17%	100.64%	100.00%	-
DPS	17.40	11.97	14.81	22.00	15.00	7.00	5.00	23.07%
YoY %	45.36%	-19.18%	-32.68%	46.67%	114.29%	40.00%	-	-
Horiz. %	348.00%	239.40%	296.20%	440.00%	300.00%	140.00%	100.00%	-
NAPS	2.17	1.88	2.00	2.60	2.54	2.47	2.29	-0.89%
YoY %	15.43%	-6.00%	-23.08%	2.36%	2.83%	7.86%	-	-
Horiz. %	94.76%	82.10%	87.34%	113.54%	110.92%	107.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 45,476
RPS	178.14	102.26	84.37	77.81	78.21	77.92	89.36	12.17%
YoY %	74.20%	21.20%	8.43%	-0.51%	0.37%	-12.80%	-	-
Horiz. %	199.35%	114.44%	94.42%	87.07%	87.52%	87.20%	100.00%	-
EPS	13.86	11.22	7.73	6.09	6.73	8.31	8.07	9.42%
YoY %	23.53%	45.15%	26.93%	-9.51%	-19.01%	2.97%	-	-
Horiz. %	171.75%	139.03%	95.79%	75.46%	83.40%	102.97%	100.00%	-
DPS	8.29	5.70	4.84	6.90	4.66	2.15	1.50	32.93%
YoY %	45.44%	17.77%	-29.86%	48.07%	116.74%	43.33%	-	-
Horiz. %	552.67%	380.00%	322.67%	460.00%	310.67%	143.33%	100.00%	-
NAPS	1.0336	0.8951	0.654	0.8169	0.7934	0.7684	0.6964	6.79%
YoY %	15.47%	36.87%	-19.94%	2.96%	3.25%	10.34%	-	-
Horiz. %	148.42%	128.53%	93.91%	117.30%	113.93%	110.34%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.55	1.38	2.08	1.93	2.21	2.98	2.23	-
P/RPS	0.41	0.64	0.81	0.78	0.88	1.19	0.76	-9.76%
YoY %	-35.94%	-20.99%	3.85%	-11.36%	-26.05%	56.58%	-	-
Horiz. %	53.95%	84.21%	106.58%	102.63%	115.79%	156.58%	100.00%	-
P/EPS	5.33	5.86	8.80	9.96	10.26	11.15	8.40	-7.29%
YoY %	-9.04%	-33.41%	-11.65%	-2.92%	-7.98%	32.74%	-	-
Horiz. %	63.45%	69.76%	104.76%	118.57%	122.14%	132.74%	100.00%	-
EY	18.77	17.08	11.36	10.04	9.75	8.97	11.91	7.86%
YoY %	9.89%	50.35%	13.15%	2.97%	8.70%	-24.69%	-	-
Horiz. %	157.60%	143.41%	95.38%	84.30%	81.86%	75.31%	100.00%	-
DY	11.23	8.67	7.12	11.40	6.79	2.35	2.24	30.79%
YoY %	29.53%	21.77%	-37.54%	67.89%	188.94%	4.91%	-	-
Horiz. %	501.34%	387.05%	317.86%	508.93%	303.12%	104.91%	100.00%	-
P/NAPS	0.71	0.73	1.04	0.74	0.87	1.21	0.97	-5.06%
YoY %	-2.74%	-29.81%	40.54%	-14.94%	-28.10%	24.74%	-	-
Horiz. %	73.20%	75.26%	107.22%	76.29%	89.69%	124.74%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	04/08/09	06/08/08	02/08/07	09/08/06	25/08/05	19/08/04	15/08/03	-
Price	1.82	1.43	2.10	1.86	2.08	2.85	2.48	-
P/RPS	0.49	0.67	0.81	0.75	0.83	1.14	0.84	-8.58%
YoY %	-26.87%	-17.28%	8.00%	-9.64%	-27.19%	35.71%	-	-
Horiz. %	58.33%	79.76%	96.43%	89.29%	98.81%	135.71%	100.00%	-
P/EPS	6.26	6.07	8.88	9.60	9.65	10.67	9.34	-6.44%
YoY %	3.13%	-31.64%	-7.50%	-0.52%	-9.56%	14.24%	-	-
Horiz. %	67.02%	64.99%	95.07%	102.78%	103.32%	114.24%	100.00%	-
EY	15.98	16.48	11.26	10.42	10.36	9.37	10.71	6.89%
YoY %	-3.03%	46.36%	8.06%	0.58%	10.57%	-12.51%	-	-
Horiz. %	149.21%	153.87%	105.14%	97.29%	96.73%	87.49%	100.00%	-
DY	9.56	8.37	7.05	11.83	7.21	2.46	2.02	29.54%
YoY %	14.22%	18.72%	-40.41%	64.08%	193.09%	21.78%	-	-
Horiz. %	473.27%	414.36%	349.01%	585.64%	356.93%	121.78%	100.00%	-
P/NAPS	0.84	0.76	1.05	0.72	0.82	1.15	1.08	-4.09%
YoY %	10.53%	-27.62%	45.83%	-12.20%	-28.70%	6.48%	-	-
Horiz. %	77.78%	70.37%	97.22%	66.67%	75.93%	106.48%	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