[TIENWAH] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	400,990	402,853	367,600	353,775	257,841	148,012	122,115	21.89%
YoY %	-0.46%	9.59%	3.91%	37.21%	74.20%	21.21%	-	-
Horiz. %	328.37%	329.90%	301.03%	289.71%	211.15%	121.21%	100.00%	-
PBT	47,694	49,090	32,754	22,165	30,001	20,131	15,396	20.71%
YoY %	-2.84%	49.87%	47.77%	-26.12%	49.03%	30.75%	-	-
Horiz. %	309.78%	318.85%	212.74%	143.97%	194.86%	130.75%	100.00%	-
Tax	-5,686	-6,898	-4,275	-5,642	-7,024	-2,399	-2,818	12.39%
YoY %	17.57%	-61.36%	24.23%	19.68%	-192.79%	14.87%	-	-
Horiz. %	201.77%	244.78%	151.70%	200.21%	249.25%	85.13%	100.00%	-
NP	42,008	42,192	28,479	16,523	22,977	17,732	12,578	22.23%
YoY %	-0.44%	48.15%	72.36%	-28.09%	29.58%	40.98%	-	-
Horiz. %	333.98%	335.44%	226.42%	131.36%	182.68%	140.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,115	27,832	19,972	11,757	20,056	16,241	11,187	17.92%
YoY %	8.20%	39.36%	69.87%	-41.38%	23.49%	45.18%	-	-
Horiz. %	269.20%	248.79%	178.53%	105.10%	179.28%	145.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.92%	14.05%	13.05%	25.45%	23.41%	11.92%	18.30%	-
YoY %	-15.16%	7.66%	-48.72%	8.71%	96.39%	-34.86%	-	-
Horiz. %	65.14%	76.78%	71.31%	139.07%	127.92%	65.14%	100.00%	-
Total Cost	358,982	360,661	339,121	337,252	234,864	130,280	109,537	21.85%
YoY %	-0.47%	6.35%	0.55%	43.59%	80.28%	18.94%	-	-
Horiz. %	327.73%	329.26%	309.59%	307.89%	214.42%	118.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	230,623	231,626	96,501	156,517	149,601	129,562	94,655	15.98%
YoY %	-0.43%	140.02%	-38.34%	4.62%	15.47%	36.88%	-	-
Horiz. %	243.65%	244.71%	101.95%	165.36%	158.05%	136.88%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	15,690	24,619	10,626	8,309	11,992	8,249	7,007	14.36%
YoY %	-36.27%	131.69%	27.89%	-30.71%	45.38%	17.73%	-	-
Horiz. %	223.92%	351.35%	151.65%	118.58%	171.14%	117.73%	100.00%	-
Div Payout %	52.10%	88.46%	53.21%	70.68%	59.80%	50.79%	62.64%	-
YoY %	-41.10%	66.25%	-24.72%	18.19%	17.74%	-18.92%	-	-
Horiz. %	83.17%	141.22%	84.95%	112.84%	95.47%	81.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	230,623	231,626	96,501	156,517	149,601	129,562	94,655	15.98%
YoY %	-0.43%	140.02%	-38.34%	4.62%	15.47%	36.88%	-	-
Horiz. %	243.65%	244.71%	101.95%	165.36%	158.05%	136.88%	100.00%	-
NOSH	96,495	96,511	96,501	68,950	68,940	68,916	47,327	12.59%
YoY %	-0.02%	0.01%	39.96%	0.01%	0.03%	45.62%	-	-
Horiz. %	203.89%	203.92%	203.90%	145.69%	145.67%	145.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.48%	10.47%	7.75%	4.67%	8.91%	11.98%	10.30%	-
YoY %	0.10%	35.10%	65.95%	-47.59%	-25.63%	16.31%	-	-
Horiz. %	101.75%	101.65%	75.24%	45.34%	86.50%	116.31%	100.00%	-
ROE	13.06%	12.02%	20.70%	7.51%	13.41%	12.54%	11.82%	-
YoY %	8.65%	-41.93%	175.63%	-44.00%	6.94%	6.09%	-	-
Horiz. %	110.49%	101.69%	175.13%	63.54%	113.45%	106.09%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	415.56	417.42	380.93	513.09	374.00	214.77	258.02	8.25%
YoY %	-0.45%	9.58%	-25.76%	37.19%	74.14%	-16.76%	-	-
Horiz. %	161.06%	161.78%	147.64%	198.86%	144.95%	83.24%	100.00%	-
EPS	31.21	28.84	20.70	17.05	29.09	23.57	23.64	4.73%
YoY %	8.22%	39.32%	21.41%	-41.39%	23.42%	-0.30%	-	-
Horiz. %	132.02%	122.00%	87.56%	72.12%	123.05%	99.70%	100.00%	-
DPS	16.26	25.52	11.01	12.05	17.40	11.97	14.81	1.56%
YoY %	-36.29%	131.79%	-8.63%	-30.75%	45.36%	-19.18%	-	-
Horiz. %	109.79%	172.32%	74.34%	81.36%	117.49%	80.82%	100.00%	-
NAPS	2.39	2.40	1.00	2.27	2.17	1.88	2.00	3.01%
YoY %	-0.42%	140.00%	-55.95%	4.61%	15.43%	-6.00%	-	-
Horiz. %	119.50%	120.00%	50.00%	113.50%	108.50%	94.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 68,950
RPS	277.04	278.32	253.97	244.42	178.14	102.26	84.37	21.89%
YoY %	-0.46%	9.59%	3.91%	37.21%	74.20%	21.20%	-	-
Horiz. %	328.36%	329.88%	301.02%	289.70%	211.14%	121.20%	100.00%	-
EPS	20.81	19.23	13.80	8.12	13.86	11.22	7.73	17.92%
YoY %	8.22%	39.35%	69.95%	-41.41%	23.53%	45.15%	-	-
Horiz. %	269.21%	248.77%	178.53%	105.05%	179.30%	145.15%	100.00%	-
DPS	10.84	17.01	7.34	5.74	8.29	5.70	4.84	14.36%
YoY %	-36.27%	131.74%	27.87%	-30.76%	45.44%	17.77%	-	-
Horiz. %	223.97%	351.45%	151.65%	118.60%	171.28%	117.77%	100.00%	-
NAPS	1.5933	1.6003	0.6667	1.0814	1.0336	0.8951	0.654	15.98%
YoY %	-0.44%	140.03%	-38.35%	4.62%	15.47%	36.87%	-	-
Horiz. %	243.62%	244.69%	101.94%	165.35%	158.04%	136.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.38	1.91	1.70	1.90	1.55	1.38	2.08	-
P/RPS	0.57	0.46	0.45	0.37	0.41	0.64	0.81	-5.68%
YoY %	23.91%	2.22%	21.62%	-9.76%	-35.94%	-20.99%	-	-
Horiz. %	70.37%	56.79%	55.56%	45.68%	50.62%	79.01%	100.00%	-
P/EPS	7.63	6.62	8.21	11.14	5.33	5.86	8.80	-2.34%
YoY %	15.26%	-19.37%	-26.30%	109.01%	-9.04%	-33.41%	-	-
Horiz. %	86.70%	75.23%	93.30%	126.59%	60.57%	66.59%	100.00%	-
EY	13.11	15.10	12.17	8.97	18.77	17.08	11.36	2.41%
YoY %	-13.18%	24.08%	35.67%	-52.21%	9.89%	50.35%	-	-
Horiz. %	115.40%	132.92%	107.13%	78.96%	165.23%	150.35%	100.00%	-
DY	6.83	13.36	6.48	6.34	11.23	8.67	7.12	-0.69%
YoY %	-48.88%	106.17%	2.21%	-43.54%	29.53%	21.77%	-	-
Horiz. %	95.93%	187.64%	91.01%	89.04%	157.72%	121.77%	100.00%	-
P/NAPS	1.00	0.80	1.70	0.84	0.71	0.73	1.04	-0.65%
YoY %	25.00%	-52.94%	102.38%	18.31%	-2.74%	-29.81%	-	-
Horiz. %	96.15%	76.92%	163.46%	80.77%	68.27%	70.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	01/08/13	13/08/12	09/08/11	10/08/10	04/08/09	06/08/08	02/08/07	-
Price	2.36	1.93	1.59	2.00	1.82	1.43	2.10	-
P/RPS	0.57	0.46	0.42	0.39	0.49	0.67	0.81	-5.68%
YoY %	23.91%	9.52%	7.69%	-20.41%	-26.87%	-17.28%	-	-
Horiz. %	70.37%	56.79%	51.85%	48.15%	60.49%	82.72%	100.00%	-
P/EPS	7.56	6.69	7.68	11.73	6.26	6.07	8.88	-2.64%
YoY %	13.00%	-12.89%	-34.53%	87.38%	3.13%	-31.64%	-	-
Horiz. %	85.14%	75.34%	86.49%	132.09%	70.50%	68.36%	100.00%	-
EY	13.22	14.94	13.02	8.53	15.98	16.48	11.26	2.70%
YoY %	-11.51%	14.75%	52.64%	-46.62%	-3.03%	46.36%	-	-
Horiz. %	117.41%	132.68%	115.63%	75.75%	141.92%	146.36%	100.00%	-
DY	6.89	13.22	6.93	6.03	9.56	8.37	7.05	-0.38%
YoY %	-47.88%	90.76%	14.93%	-36.92%	14.22%	18.72%	-	-
Horiz. %	97.73%	187.52%	98.30%	85.53%	135.60%	118.72%	100.00%	-
P/NAPS	0.99	0.80	1.59	0.88	0.84	0.76	1.05	-0.97%
YoY %	23.75%	-49.69%	80.68%	4.76%	10.53%	-27.62%	-	-
Horiz. %	94.29%	76.19%	151.43%	83.81%	80.00%	72.38%	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