[TIENWAH] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	361,609	400,990	402,853	367,600	353,775	257,841	148,012	16.04%
YoY %	-9.82%	-0.46%	9.59%	3.91%	37.21%	74.20%	-	-
Horiz. %	244.31%	270.92%	272.18%	248.36%	239.02%	174.20%	100.00%	-
PBT	30,625	47,694	49,090	32,754	22,165	30,001	20,131	7.23%
YoY %	-35.79%	-2.84%	49.87%	47.77%	-26.12%	49.03%	-	-
Horiz. %	152.13%	236.92%	243.85%	162.70%	110.10%	149.03%	100.00%	-
Tax	-7,129	-5,686	-6,898	-4,275	-5,642	-7,024	-2,399	19.89%
YoY %	-25.38%	17.57%	-61.36%	24.23%	19.68%	-192.79%	-	-
Horiz. %	297.17%	237.02%	287.54%	178.20%	235.18%	292.79%	100.00%	-
NP	23,496	42,008	42,192	28,479	16,523	22,977	17,732	4.80%
YoY %	-44.07%	-0.44%	48.15%	72.36%	-28.09%	29.58%	-	-
Horiz. %	132.51%	236.91%	237.94%	160.61%	93.18%	129.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,538	30,115	27,832	19,972	11,757	20,056	16,241	1.28%
YoY %	-41.76%	8.20%	39.36%	69.87%	-41.38%	23.49%	-	-
Horiz. %	107.99%	185.43%	171.37%	122.97%	72.39%	123.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.28%	11.92%	14.05%	13.05%	25.45%	23.41%	11.92%	-
YoY %	95.30%	-15.16%	7.66%	-48.72%	8.71%	96.39%	-	-
Horiz. %	195.30%	100.00%	117.87%	109.48%	213.51%	196.39%	100.00%	-
Total Cost	338,113	358,982	360,661	339,121	337,252	234,864	130,280	17.21%
YoY %	-5.81%	-0.47%	6.35%	0.55%	43.59%	80.28%	-	-
Horiz. %	259.53%	275.55%	276.84%	260.30%	258.87%	180.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,481	230,623	231,626	96,501	156,517	149,601	129,562	10.69%
YoY %	3.41%	-0.43%	140.02%	-38.34%	4.62%	15.47%	-	-
Horiz. %	184.07%	178.00%	178.78%	74.48%	120.80%	115.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	9,062	15,690	24,619	10,626	8,309	11,992	8,249	1.57%
YoY %	-42.24%	-36.27%	131.69%	27.89%	-30.71%	45.38%	-	-
Horiz. %	109.86%	190.20%	298.45%	128.82%	100.73%	145.38%	100.00%	-
Div Payout %	51.67%	52.10%	88.46%	53.21%	70.68%	59.80%	50.79%	-
YoY %	-0.83%	-41.10%	66.25%	-24.72%	18.19%	17.74%	-	-
Horiz. %	101.73%	102.58%	174.17%	104.76%	139.16%	117.74%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	238,481	230,623	231,626	96,501	156,517	149,601	129,562	10.69%
YoY %	3.41%	-0.43%	140.02%	-38.34%	4.62%	15.47%	-	-
Horiz. %	184.07%	178.00%	178.78%	74.48%	120.80%	115.47%	100.00%	-
NOSH	96,551	96,495	96,511	96,501	68,950	68,940	68,916	5.77%
YoY %	0.06%	-0.02%	0.01%	39.96%	0.01%	0.03%	-	-
Horiz. %	140.10%	140.02%	140.04%	140.03%	100.05%	100.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.50%	10.48%	10.47%	7.75%	4.67%	8.91%	11.98%	-
YoY %	-37.98%	0.10%	35.10%	65.95%	-47.59%	-25.63%	-	-
Horiz. %	54.26%	87.48%	87.40%	64.69%	38.98%	74.37%	100.00%	-
ROE	7.35%	13.06%	12.02%	20.70%	7.51%	13.41%	12.54%	-
YoY %	-43.72%	8.65%	-41.93%	175.63%	-44.00%	6.94%	-	-
Horiz. %	58.61%	104.15%	95.85%	165.07%	59.89%	106.94%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	374.53	415.56	417.42	380.93	513.09	374.00	214.77	9.70%
YoY %	-9.87%	-0.45%	9.58%	-25.76%	37.19%	74.14%	-	-
Horiz. %	174.39%	193.49%	194.36%	177.37%	238.90%	174.14%	100.00%	-
EPS	18.16	31.21	28.84	20.70	17.05	29.09	23.57	-4.25%
YoY %	-41.81%	8.22%	39.32%	21.41%	-41.39%	23.42%	-	-
Horiz. %	77.05%	132.41%	122.36%	87.82%	72.34%	123.42%	100.00%	-
DPS	9.39	16.26	25.52	11.01	12.05	17.40	11.97	-3.96%
YoY %	-42.25%	-36.29%	131.79%	-8.63%	-30.75%	45.36%	-	-
Horiz. %	78.45%	135.84%	213.20%	91.98%	100.67%	145.36%	100.00%	-
NAPS	2.47	2.39	2.40	1.00	2.27	2.17	1.88	4.65%
YoY %	3.35%	-0.42%	140.00%	-55.95%	4.61%	15.43%	-	-
Horiz. %	131.38%	127.13%	127.66%	53.19%	120.74%	115.43%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 96,501
RPS	249.83	277.04	278.32	253.97	244.42	178.14	102.26	16.04%
YoY %	-9.82%	-0.46%	9.59%	3.91%	37.21%	74.20%	-	-
Horiz. %	244.31%	270.92%	272.17%	248.36%	239.02%	174.20%	100.00%	-
EPS	12.12	20.81	19.23	13.80	8.12	13.86	11.22	1.29%
YoY %	-41.76%	8.22%	39.35%	69.95%	-41.41%	23.53%	-	-
Horiz. %	108.02%	185.47%	171.39%	122.99%	72.37%	123.53%	100.00%	-
DPS	6.26	10.84	17.01	7.34	5.74	8.29	5.70	1.57%
YoY %	-42.25%	-36.27%	131.74%	27.87%	-30.76%	45.44%	-	-
Horiz. %	109.82%	190.18%	298.42%	128.77%	100.70%	145.44%	100.00%	-
NAPS	1.6476	1.5933	1.6003	0.6667	1.0814	1.0336	0.8951	10.69%
YoY %	3.41%	-0.44%	140.03%	-38.35%	4.62%	15.47%	-	-
Horiz. %	184.07%	178.00%	178.78%	74.48%	120.81%	115.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.34	2.38	1.91	1.70	1.90	1.55	1.38	-
P/RPS	0.62	0.57	0.46	0.45	0.37	0.41	0.64	-0.52%
YoY %	8.77%	23.91%	2.22%	21.62%	-9.76%	-35.94%	-	-
Horiz. %	96.88%	89.06%	71.88%	70.31%	57.81%	64.06%	100.00%	-
P/EPS	12.88	7.63	6.62	8.21	11.14	5.33	5.86	14.01%
YoY %	68.81%	15.26%	-19.37%	-26.30%	109.01%	-9.04%	-	-
Horiz. %	219.80%	130.20%	112.97%	140.10%	190.10%	90.96%	100.00%	-
EY	7.76	13.11	15.10	12.17	8.97	18.77	17.08	-12.31%
YoY %	-40.81%	-13.18%	24.08%	35.67%	-52.21%	9.89%	-	-
Horiz. %	45.43%	76.76%	88.41%	71.25%	52.52%	109.89%	100.00%	-
DY	4.01	6.83	13.36	6.48	6.34	11.23	8.67	-12.05%
YoY %	-41.29%	-48.88%	106.17%	2.21%	-43.54%	29.53%	-	-
Horiz. %	46.25%	78.78%	154.09%	74.74%	73.13%	129.53%	100.00%	-
P/NAPS	0.95	1.00	0.80	1.70	0.84	0.71	0.73	4.48%
YoY %	-5.00%	25.00%	-52.94%	102.38%	18.31%	-2.74%	-	-
Horiz. %	130.14%	136.99%	109.59%	232.88%	115.07%	97.26%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	06/08/14	01/08/13	13/08/12	09/08/11	10/08/10	04/08/09	06/08/08	-
Price	2.34	2.36	1.93	1.59	2.00	1.82	1.43	-
P/RPS	0.62	0.57	0.46	0.42	0.39	0.49	0.67	-1.28%
YoY %	8.77%	23.91%	9.52%	7.69%	-20.41%	-26.87%	-	-
Horiz. %	92.54%	85.07%	68.66%	62.69%	58.21%	73.13%	100.00%	-
P/EPS	12.88	7.56	6.69	7.68	11.73	6.26	6.07	13.35%
YoY %	70.37%	13.00%	-12.89%	-34.53%	87.38%	3.13%	-	-
Horiz. %	212.19%	124.55%	110.21%	126.52%	193.25%	103.13%	100.00%	-
EY	7.76	13.22	14.94	13.02	8.53	15.98	16.48	-11.79%
YoY %	-41.30%	-11.51%	14.75%	52.64%	-46.62%	-3.03%	-	-
Horiz. %	47.09%	80.22%	90.66%	79.00%	51.76%	96.97%	100.00%	-
DY	4.01	6.89	13.22	6.93	6.03	9.56	8.37	-11.53%
YoY %	-41.80%	-47.88%	90.76%	14.93%	-36.92%	14.22%	-	-
Horiz. %	47.91%	82.32%	157.95%	82.80%	72.04%	114.22%	100.00%	-
P/NAPS	0.95	0.99	0.80	1.59	0.88	0.84	0.76	3.78%
YoY %	-4.04%	23.75%	-49.69%	80.68%	4.76%	10.53%	-	-
Horiz. %	125.00%	130.26%	105.26%	209.21%	115.79%	110.53%	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