[TIENWAH] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	350,317	361,609	400,990	402,853	367,600	353,775	257,841	5.23%
YoY %	-3.12%	-9.82%	-0.46%	9.59%	3.91%	37.21%	-	-
Horiz. %	135.87%	140.24%	155.52%	156.24%	142.57%	137.21%	100.00%	-
PBT	14,537	30,625	47,694	49,090	32,754	22,165	30,001	-11.37%
YoY %	-52.53%	-35.79%	-2.84%	49.87%	47.77%	-26.12%	-	-
Horiz. %	48.46%	102.08%	158.97%	163.63%	109.18%	73.88%	100.00%	-
Tax	-4,720	-7,129	-5,686	-6,898	-4,275	-5,642	-7,024	-6.40%
YoY %	33.79%	-25.38%	17.57%	-61.36%	24.23%	19.68%	-	-
Horiz. %	67.20%	101.49%	80.95%	98.21%	60.86%	80.32%	100.00%	-
NP	9,817	23,496	42,008	42,192	28,479	16,523	22,977	-13.20%
YoY %	-58.22%	-44.07%	-0.44%	48.15%	72.36%	-28.09%	-	-
Horiz. %	42.73%	102.26%	182.83%	183.63%	123.95%	71.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,037	17,538	30,115	27,832	19,972	11,757	20,056	-8.15%
YoY %	-31.37%	-41.76%	8.20%	39.36%	69.87%	-41.38%	-	-
Horiz. %	60.02%	87.45%	150.15%	138.77%	99.58%	58.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.47%	23.28%	11.92%	14.05%	13.05%	25.45%	23.41%	-
YoY %	39.48%	95.30%	-15.16%	7.66%	-48.72%	8.71%	-	-
Horiz. %	138.70%	99.44%	50.92%	60.02%	55.75%	108.71%	100.00%	-
Total Cost	340,500	338,113	358,982	360,661	339,121	337,252	234,864	6.38%
YoY %	0.71%	-5.81%	-0.47%	6.35%	0.55%	43.59%	-	-
Horiz. %	144.98%	143.96%	152.85%	153.56%	144.39%	143.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	247,027	238,481	230,623	231,626	96,501	156,517	149,601	8.71%
YoY %	3.58%	3.41%	-0.43%	140.02%	-38.34%	4.62%	-	-
Horiz. %	165.12%	159.41%	154.16%	154.83%	64.51%	104.62%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	7,719	9,062	15,690	24,619	10,626	8,309	11,992	-7.07%
YoY %	-14.82%	-42.24%	-36.27%	131.69%	27.89%	-30.71%	-	-
Horiz. %	64.37%	75.57%	130.84%	205.30%	88.61%	69.29%	100.00%	-
Div Payout %	64.13%	51.67%	52.10%	88.46%	53.21%	70.68%	59.80%	-
YoY %	24.11%	-0.83%	-41.10%	66.25%	-24.72%	18.19%	-	-
Horiz. %	107.24%	86.40%	87.12%	147.93%	88.98%	118.19%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	247,027	238,481	230,623	231,626	96,501	156,517	149,601	8.71%
YoY %	3.58%	3.41%	-0.43%	140.02%	-38.34%	4.62%	-	-
Horiz. %	165.12%	159.41%	154.16%	154.83%	64.51%	104.62%	100.00%	-
NOSH	96,495	96,551	96,495	96,511	96,501	68,950	68,940	5.76%
YoY %	-0.06%	0.06%	-0.02%	0.01%	39.96%	0.01%	-	-
Horiz. %	139.97%	140.05%	139.97%	139.99%	139.98%	100.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	2.80%	6.50%	10.48%	10.47%	7.75%	4.67%	8.91%	-
YoY %	-56.92%	-37.98%	0.10%	35.10%	65.95%	-47.59%	-	-
Horiz. %	31.43%	72.95%	117.62%	117.51%	86.98%	52.41%	100.00%	-
ROE	4.87%	7.35%	13.06%	12.02%	20.70%	7.51%	13.41%	-
YoY %	-33.74%	-43.72%	8.65%	-41.93%	175.63%	-44.00%	-	-
Horiz. %	36.32%	54.81%	97.39%	89.63%	154.36%	56.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	363.04	374.53	415.56	417.42	380.93	513.09	374.00	-0.49%
YoY %	-3.07%	-9.87%	-0.45%	9.58%	-25.76%	37.19%	-	-
Horiz. %	97.07%	100.14%	111.11%	111.61%	101.85%	137.19%	100.00%	-
EPS	12.47	18.16	31.21	28.84	20.70	17.05	29.09	-13.16%
YoY %	-31.33%	-41.81%	8.22%	39.32%	21.41%	-41.39%	-	-
Horiz. %	42.87%	62.43%	107.29%	99.14%	71.16%	58.61%	100.00%	-
DPS	8.00	9.39	16.26	25.52	11.01	12.05	17.40	-12.14%
YoY %	-14.80%	-42.25%	-36.29%	131.79%	-8.63%	-30.75%	-	-
Horiz. %	45.98%	53.97%	93.45%	146.67%	63.28%	69.25%	100.00%	-
NAPS	2.56	2.47	2.39	2.40	1.00	2.27	2.17	2.79%
YoY %	3.64%	3.35%	-0.42%	140.00%	-55.95%	4.61%	-	-
Horiz. %	117.97%	113.82%	110.14%	110.60%	46.08%	104.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 96,511
RPS	242.03	249.83	277.04	278.32	253.97	244.42	178.14	5.23%
YoY %	-3.12%	-9.82%	-0.46%	9.59%	3.91%	37.21%	-	-
Horiz. %	135.87%	140.24%	155.52%	156.24%	142.57%	137.21%	100.00%	-
EPS	8.32	12.12	20.81	19.23	13.80	8.12	13.86	-8.15%
YoY %	-31.35%	-41.76%	8.22%	39.35%	69.95%	-41.41%	-	-
Horiz. %	60.03%	87.45%	150.14%	138.74%	99.57%	58.59%	100.00%	-
DPS	5.33	6.26	10.84	17.01	7.34	5.74	8.29	-7.09%
YoY %	-14.86%	-42.25%	-36.27%	131.74%	27.87%	-30.76%	-	-
Horiz. %	64.29%	75.51%	130.76%	205.19%	88.54%	69.24%	100.00%	-
NAPS	1.7067	1.6476	1.5933	1.6003	0.6667	1.0814	1.0336	8.71%
YoY %	3.59%	3.41%	-0.44%	140.03%	-38.35%	4.62%	-	-
Horiz. %	165.12%	159.40%	154.15%	154.83%	64.50%	104.62%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.74	2.34	2.38	1.91	1.70	1.90	1.55	-
P/RPS	0.48	0.62	0.57	0.46	0.45	0.37	0.41	2.66%
YoY %	-22.58%	8.77%	23.91%	2.22%	21.62%	-9.76%	-	-
Horiz. %	117.07%	151.22%	139.02%	112.20%	109.76%	90.24%	100.00%	-
P/EPS	13.95	12.88	7.63	6.62	8.21	11.14	5.33	17.38%
YoY %	8.31%	68.81%	15.26%	-19.37%	-26.30%	109.01%	-	-
Horiz. %	261.73%	241.65%	143.15%	124.20%	154.03%	209.01%	100.00%	-
EY	7.17	7.76	13.11	15.10	12.17	8.97	18.77	-14.81%
YoY %	-7.60%	-40.81%	-13.18%	24.08%	35.67%	-52.21%	-	-
Horiz. %	38.20%	41.34%	69.85%	80.45%	64.84%	47.79%	100.00%	-
DY	4.60	4.01	6.83	13.36	6.48	6.34	11.23	-13.81%
YoY %	14.71%	-41.29%	-48.88%	106.17%	2.21%	-43.54%	-	-
Horiz. %	40.96%	35.71%	60.82%	118.97%	57.70%	56.46%	100.00%	-
P/NAPS	0.68	0.95	1.00	0.80	1.70	0.84	0.71	-0.71%
YoY %	-28.42%	-5.00%	25.00%	-52.94%	102.38%	18.31%	-	-
Horiz. %	95.77%	133.80%	140.85%	112.68%	239.44%	118.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	10/08/15	06/08/14	01/08/13	13/08/12	09/08/11	10/08/10	04/08/09	-
Price	1.68	2.34	2.36	1.93	1.59	2.00	1.82	-
P/RPS	0.46	0.62	0.57	0.46	0.42	0.39	0.49	-1.04%
YoY %	-25.81%	8.77%	23.91%	9.52%	7.69%	-20.41%	-	-
Horiz. %	93.88%	126.53%	116.33%	93.88%	85.71%	79.59%	100.00%	-
P/EPS	13.47	12.88	7.56	6.69	7.68	11.73	6.26	13.61%
YoY %	4.58%	70.37%	13.00%	-12.89%	-34.53%	87.38%	-	-
Horiz. %	215.18%	205.75%	120.77%	106.87%	122.68%	187.38%	100.00%	-
EY	7.43	7.76	13.22	14.94	13.02	8.53	15.98	-11.97%
YoY %	-4.25%	-41.30%	-11.51%	14.75%	52.64%	-46.62%	-	-
Horiz. %	46.50%	48.56%	82.73%	93.49%	81.48%	53.38%	100.00%	-
DY	4.76	4.01	6.89	13.22	6.93	6.03	9.56	-10.96%
YoY %	18.70%	-41.80%	-47.88%	90.76%	14.93%	-36.92%	-	-
Horiz. %	49.79%	41.95%	72.07%	138.28%	72.49%	63.08%	100.00%	-
P/NAPS	0.66	0.95	0.99	0.80	1.59	0.88	0.84	-3.93%
YoY %	-30.53%	-4.04%	23.75%	-49.69%	80.68%	4.76%	-	-
Horiz. %	78.57%	113.10%	117.86%	95.24%	189.29%	104.76%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 11:55:00

EMA 5

5 Mins

BUY

2024-05-15 11:55:00

ADX

5 Mins

BUY

2024-05-15 11:55:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 11:50:00

ADX

10 Mins

BUY

2024-05-15 09:00:00

EMA 5

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

898

YTLPOWR

YTL POWER INTERNATIONAL BHD

622

MPI

MALAYSIAN PACIFIC INDUSTRIES

575

PTRANS

PERAK TRANSIT BERHAD

570

HARTA

HARTALEGA HOLDINGS BHD

555

HLIND

HONG LEONG INDUSTRIES BHD

554

GENTING

GENTING BHD

485

SENDAI

EVERSENDAI CORPORATION BERHAD

446

MYEG

MY E.G. SERVICES BHD

432

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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