[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,074,000

INGENIEU

0.065

0.00

227,260,000

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,396,800

AHB-WC

0.07

+0.005

99,978,500

JCY

0.73

+0.035

78,281,000

MYEG

1.02

-0.02

60,197,600

SBH

0.32

+0.035

58,417,800

SNS

0.76

+0.04

54,829,800

More active Stocks

CHGP

2.64

+0.35

674,500

MPI

38.88

+0.28

130,600

PANAMY

20.22

+0.22

9,300

HLFG

17.40

+0.20

192,000

VSTECS

4.18

+0.18

2,502,800

MBMR

5.38

+0.18

699,200

AJI

15.38

+0.18

123,100

ECOWLD-C26

0.16

+0.15

22,100

HLBANK

19.30

+0.14

225,000

PIE

6.32

+0.14

145,700

More gainer Stocks

NESTLE

121.30

-1.20

65,800

PENTA-C42

0.08

-0.26

200,000

KLK

20.74

-0.24

947,100

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

146,200

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

382,400

AEONCR

7.46

-0.10

366,300

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