[TIENWAH] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	356,896	350,317	361,609	400,990	402,853	367,600	353,775	0.14%
YoY %	1.88%	-3.12%	-9.82%	-0.46%	9.59%	3.91%	-	-
Horiz. %	100.88%	99.02%	102.21%	113.35%	113.87%	103.91%	100.00%	-
PBT	44,834	14,537	30,625	47,694	49,090	32,754	22,165	12.44%
YoY %	208.41%	-52.53%	-35.79%	-2.84%	49.87%	47.77%	-	-
Horiz. %	202.27%	65.59%	138.17%	215.18%	221.48%	147.77%	100.00%	-
Tax	-2,725	-4,720	-7,129	-5,686	-6,898	-4,275	-5,642	-11.41%
YoY %	42.27%	33.79%	-25.38%	17.57%	-61.36%	24.23%	-	-
Horiz. %	48.30%	83.66%	126.36%	100.78%	122.26%	75.77%	100.00%	-
NP	42,109	9,817	23,496	42,008	42,192	28,479	16,523	16.85%
YoY %	328.94%	-58.22%	-44.07%	-0.44%	48.15%	72.36%	-	-
Horiz. %	254.85%	59.41%	142.20%	254.24%	255.35%	172.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,112	12,037	17,538	30,115	27,832	19,972	11,757	21.63%
YoY %	216.62%	-31.37%	-41.76%	8.20%	39.36%	69.87%	-	-
Horiz. %	324.16%	102.38%	149.17%	256.15%	236.73%	169.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.08%	32.47%	23.28%	11.92%	14.05%	13.05%	25.45%	-
YoY %	-81.28%	39.48%	95.30%	-15.16%	7.66%	-48.72%	-	-
Horiz. %	23.89%	127.58%	91.47%	46.84%	55.21%	51.28%	100.00%	-
Total Cost	314,787	340,500	338,113	358,982	360,661	339,121	337,252	-1.14%
YoY %	-7.55%	0.71%	-5.81%	-0.47%	6.35%	0.55%	-	-
Horiz. %	93.34%	100.96%	100.26%	106.44%	106.94%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	275,010	247,027	238,481	230,623	231,626	96,501	156,517	9.84%
YoY %	11.33%	3.58%	3.41%	-0.43%	140.02%	-38.34%	-	-
Horiz. %	175.71%	157.83%	152.37%	147.35%	147.99%	61.66%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	17,369	7,719	9,062	15,690	24,619	10,626	8,309	13.06%
YoY %	125.02%	-14.82%	-42.24%	-36.27%	131.69%	27.89%	-	-
Horiz. %	209.04%	92.90%	109.06%	188.83%	296.29%	127.89%	100.00%	-
Div Payout %	45.57%	64.13%	51.67%	52.10%	88.46%	53.21%	70.68%	-
YoY %	-28.94%	24.11%	-0.83%	-41.10%	66.25%	-24.72%	-	-
Horiz. %	64.47%	90.73%	73.10%	73.71%	125.16%	75.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	275,010	247,027	238,481	230,623	231,626	96,501	156,517	9.84%
YoY %	11.33%	3.58%	3.41%	-0.43%	140.02%	-38.34%	-	-
Horiz. %	175.71%	157.83%	152.37%	147.35%	147.99%	61.66%	100.00%	-
NOSH	144,742	96,495	96,551	96,495	96,511	96,501	68,950	13.14%
YoY %	50.00%	-0.06%	0.06%	-0.02%	0.01%	39.96%	-	-
Horiz. %	209.92%	139.95%	140.03%	139.95%	139.97%	139.96%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	11.80%	2.80%	6.50%	10.48%	10.47%	7.75%	4.67%	-
YoY %	321.43%	-56.92%	-37.98%	0.10%	35.10%	65.95%	-	-
Horiz. %	252.68%	59.96%	139.19%	224.41%	224.20%	165.95%	100.00%	-
ROE	13.86%	4.87%	7.35%	13.06%	12.02%	20.70%	7.51%	-
YoY %	184.60%	-33.74%	-43.72%	8.65%	-41.93%	175.63%	-	-
Horiz. %	184.55%	64.85%	97.87%	173.90%	160.05%	275.63%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	369.86	363.04	374.53	415.56	417.42	380.93	513.09	-5.30%
YoY %	1.88%	-3.07%	-9.87%	-0.45%	9.58%	-25.76%	-	-
Horiz. %	72.08%	70.76%	72.99%	80.99%	81.35%	74.24%	100.00%	-
EPS	39.50	12.47	18.16	31.21	28.84	20.70	17.05	15.01%
YoY %	216.76%	-31.33%	-41.81%	8.22%	39.32%	21.41%	-	-
Horiz. %	231.67%	73.14%	106.51%	183.05%	169.15%	121.41%	100.00%	-
DPS	18.00	8.00	9.39	16.26	25.52	11.01	12.05	6.91%
YoY %	125.00%	-14.80%	-42.25%	-36.29%	131.79%	-8.63%	-	-
Horiz. %	149.38%	66.39%	77.93%	134.94%	211.78%	91.37%	100.00%	-
NAPS	2.85	2.56	2.47	2.39	2.40	1.00	2.27	3.86%
YoY %	11.33%	3.64%	3.35%	-0.42%	140.00%	-55.95%	-	-
Horiz. %	125.55%	112.78%	108.81%	105.29%	105.73%	44.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	246.57	242.03	249.83	277.04	278.32	253.97	244.42	0.14%
YoY %	1.88%	-3.12%	-9.82%	-0.46%	9.59%	3.91%	-	-
Horiz. %	100.88%	99.02%	102.21%	113.35%	113.87%	103.91%	100.00%	-
EPS	26.33	8.32	12.12	20.81	19.23	13.80	8.12	21.63%
YoY %	216.47%	-31.35%	-41.76%	8.22%	39.35%	69.95%	-	-
Horiz. %	324.26%	102.46%	149.26%	256.28%	236.82%	169.95%	100.00%	-
DPS	12.00	5.33	6.26	10.84	17.01	7.34	5.74	13.06%
YoY %	125.14%	-14.86%	-42.25%	-36.27%	131.74%	27.87%	-	-
Horiz. %	209.06%	92.86%	109.06%	188.85%	296.34%	127.87%	100.00%	-
NAPS	1.90	1.7067	1.6476	1.5933	1.6003	0.6667	1.0814	9.83%
YoY %	11.33%	3.59%	3.41%	-0.44%	140.03%	-38.35%	-	-
Horiz. %	175.70%	157.82%	152.36%	147.34%	147.98%	61.65%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.70	1.74	2.34	2.38	1.91	1.70	1.90	-
P/RPS	0.46	0.48	0.62	0.57	0.46	0.45	0.37	3.69%
YoY %	-4.17%	-22.58%	8.77%	23.91%	2.22%	21.62%	-	-
Horiz. %	124.32%	129.73%	167.57%	154.05%	124.32%	121.62%	100.00%	-
P/EPS	4.30	13.95	12.88	7.63	6.62	8.21	11.14	-14.65%
YoY %	-69.18%	8.31%	68.81%	15.26%	-19.37%	-26.30%	-	-
Horiz. %	38.60%	125.22%	115.62%	68.49%	59.43%	73.70%	100.00%	-
EY	23.23	7.17	7.76	13.11	15.10	12.17	8.97	17.16%
YoY %	223.99%	-7.60%	-40.81%	-13.18%	24.08%	35.67%	-	-
Horiz. %	258.97%	79.93%	86.51%	146.15%	168.34%	135.67%	100.00%	-
DY	10.59	4.60	4.01	6.83	13.36	6.48	6.34	8.91%
YoY %	130.22%	14.71%	-41.29%	-48.88%	106.17%	2.21%	-	-
Horiz. %	167.03%	72.56%	63.25%	107.73%	210.73%	102.21%	100.00%	-
P/NAPS	0.60	0.68	0.95	1.00	0.80	1.70	0.84	-5.44%
YoY %	-11.76%	-28.42%	-5.00%	25.00%	-52.94%	102.38%	-	-
Horiz. %	71.43%	80.95%	113.10%	119.05%	95.24%	202.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	04/08/16	10/08/15	06/08/14	01/08/13	13/08/12	09/08/11	10/08/10	-
Price	1.60	1.68	2.34	2.36	1.93	1.59	2.00	-
P/RPS	0.43	0.46	0.62	0.57	0.46	0.42	0.39	1.63%
YoY %	-6.52%	-25.81%	8.77%	23.91%	9.52%	7.69%	-	-
Horiz. %	110.26%	117.95%	158.97%	146.15%	117.95%	107.69%	100.00%	-
P/EPS	4.05	13.47	12.88	7.56	6.69	7.68	11.73	-16.22%
YoY %	-69.93%	4.58%	70.37%	13.00%	-12.89%	-34.53%	-	-
Horiz. %	34.53%	114.83%	109.80%	64.45%	57.03%	65.47%	100.00%	-
EY	24.69	7.43	7.76	13.22	14.94	13.02	8.53	19.35%
YoY %	232.30%	-4.25%	-41.30%	-11.51%	14.75%	52.64%	-	-
Horiz. %	289.45%	87.10%	90.97%	154.98%	175.15%	152.64%	100.00%	-
DY	11.25	4.76	4.01	6.89	13.22	6.93	6.03	10.94%
YoY %	136.34%	18.70%	-41.80%	-47.88%	90.76%	14.93%	-	-
Horiz. %	186.57%	78.94%	66.50%	114.26%	219.24%	114.93%	100.00%	-
P/NAPS	0.56	0.66	0.95	0.99	0.80	1.59	0.88	-7.24%
YoY %	-15.15%	-30.53%	-4.04%	23.75%	-49.69%	80.68%	-	-
Horiz. %	63.64%	75.00%	107.95%	112.50%	90.91%	180.68%	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 - 17 May 2024

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

604

MPI

MALAYSIAN PACIFIC INDUSTRIES

486

MBSB

MALAYSIA BUILDING SOCIETY BHD

458

HLIND

HONG LEONG INDUSTRIES BHD

432

DNEX

DAGANG NEXCHANGE BERHAD

421

YTLPOWR

YTL POWER INTERNATIONAL BHD

387

PTRANS

PERAK TRANSIT BERHAD

386

NOTION

NOTION VTEC BHD

350

MYEG

MY E.G. SERVICES BHD

349

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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