[TIENWAH] YoY TTM Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	126,103	111,296	114,235	116,849	120,855	131,715	146,378	-2.45%
YoY %	13.30%	-2.57%	-2.24%	-3.31%	-8.25%	-10.02%	-	-
Horiz. %	86.15%	76.03%	78.04%	79.83%	82.56%	89.98%	100.00%	-
PBT	16,468	12,556	15,331	17,663	21,435	15,078	11,598	6.01%
YoY %	31.16%	-18.10%	-13.20%	-17.60%	42.16%	30.01%	-	-
Horiz. %	141.99%	108.26%	132.19%	152.29%	184.82%	130.01%	100.00%	-
Tax	-2,626	-4,130	-2,675	-5,711	-9,890	-5,987	-8,522	-17.80%
YoY %	36.42%	-54.39%	53.16%	42.25%	-65.19%	29.75%	-	-
Horiz. %	30.81%	48.46%	31.39%	67.01%	116.05%	70.25%	100.00%	-
NP	13,842	8,426	12,656	11,952	11,545	9,091	3,076	28.47%
YoY %	64.28%	-33.42%	5.89%	3.53%	26.99%	195.55%	-	-
Horiz. %	450.00%	273.93%	411.44%	388.56%	375.33%	295.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,682	7,204	10,889	11,952	11,545	9,091	3,076	26.61%
YoY %	76.04%	-33.84%	-8.89%	3.53%	26.99%	195.55%	-	-
Horiz. %	412.29%	234.20%	354.00%	388.56%	375.33%	295.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.95%	32.89%	17.45%	32.33%	46.14%	39.71%	73.48%	-
YoY %	-51.51%	88.48%	-46.03%	-29.93%	16.19%	-45.96%	-	-
Horiz. %	21.71%	44.76%	23.75%	44.00%	62.79%	54.04%	100.00%	-
Total Cost	112,261	102,870	101,579	104,897	109,310	122,624	143,302	-3.98%
YoY %	9.13%	1.27%	-3.16%	-4.04%	-10.86%	-14.43%	-	-
Horiz. %	78.34%	71.79%	70.88%	73.20%	76.28%	85.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,354	116,814	119,388	114,815	104,344	94,804	80,269	2.17%
YoY %	-21.80%	-2.16%	3.98%	10.04%	10.06%	18.11%	-	-
Horiz. %	113.81%	145.53%	148.73%	143.04%	129.99%	118.11%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	7,007	9,986	6,740	3,107	2,178	1,084	890	41.02%
YoY %	-29.83%	48.16%	116.93%	42.65%	100.92%	21.80%	-	-
Horiz. %	787.30%	1,122.02%	757.30%	349.10%	244.72%	121.80%	100.00%	-
Div Payout %	55.25%	138.62%	61.90%	26.00%	18.87%	11.93%	28.94%	-
YoY %	-60.14%	123.94%	138.08%	37.78%	58.17%	-58.78%	-	-
Horiz. %	190.91%	478.99%	213.89%	89.84%	65.20%	41.22%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	91,354	116,814	119,388	114,815	104,344	94,804	80,269	2.17%
YoY %	-21.80%	-2.16%	3.98%	10.04%	10.06%	18.11%	-	-
Horiz. %	113.81%	145.53%	148.73%	143.04%	129.99%	118.11%	100.00%	-
NOSH	45,677	45,453	45,222	45,025	44,213	43,488	42,470	1.22%
YoY %	0.49%	0.51%	0.44%	1.84%	1.67%	2.40%	-	-
Horiz. %	107.55%	107.02%	106.48%	106.02%	104.10%	102.40%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	10.98%	7.57%	11.08%	10.23%	9.55%	6.90%	2.10%	-
YoY %	45.05%	-31.68%	8.31%	7.12%	38.41%	228.57%	-	-
Horiz. %	522.86%	360.48%	527.62%	487.14%	454.76%	328.57%	100.00%	-
ROE	13.88%	6.17%	9.12%	10.41%	11.06%	9.59%	3.83%	-
YoY %	124.96%	-32.35%	-12.39%	-5.88%	15.33%	150.39%	-	-
Horiz. %	362.40%	161.10%	238.12%	271.80%	288.77%	250.39%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	276.08	244.86	252.60	259.52	273.34	302.87	344.66	-3.62%
YoY %	12.75%	-3.06%	-2.67%	-5.06%	-9.75%	-12.12%	-	-
Horiz. %	80.10%	71.04%	73.29%	75.30%	79.31%	87.88%	100.00%	-
EPS	27.76	15.85	24.08	26.54	26.11	20.90	7.24	25.09%
YoY %	75.14%	-34.18%	-9.27%	1.65%	24.93%	188.67%	-	-
Horiz. %	383.43%	218.92%	332.60%	366.57%	360.64%	288.67%	100.00%	-
DPS	15.34	22.00	15.00	7.00	5.00	2.49	2.10	39.27%
YoY %	-30.27%	46.67%	114.29%	40.00%	100.80%	18.57%	-	-
Horiz. %	730.48%	1,047.62%	714.29%	333.33%	238.10%	118.57%	100.00%	-
NAPS	2.00	2.57	2.64	2.55	2.36	2.18	1.89	0.94%
YoY %	-22.18%	-2.65%	3.53%	8.05%	8.26%	15.34%	-	-
Horiz. %	105.82%	135.98%	139.68%	134.92%	124.87%	115.34%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 45,025
RPS	87.12	76.89	78.92	80.73	83.50	91.00	101.13	-2.45%
YoY %	13.30%	-2.57%	-2.24%	-3.32%	-8.24%	-10.02%	-	-
Horiz. %	86.15%	76.03%	78.04%	79.83%	82.57%	89.98%	100.00%	-
EPS	8.76	4.98	7.52	8.26	7.98	6.28	2.13	26.56%
YoY %	75.90%	-33.78%	-8.96%	3.51%	27.07%	194.84%	-	-
Horiz. %	411.27%	233.80%	353.05%	387.79%	374.65%	294.84%	100.00%	-
DPS	4.84	6.90	4.66	2.15	1.50	0.75	0.62	40.82%
YoY %	-29.86%	48.07%	116.74%	43.33%	100.00%	20.97%	-	-
Horiz. %	780.65%	1,112.90%	751.61%	346.77%	241.94%	120.97%	100.00%	-
NAPS	0.6311	0.8071	0.8248	0.7932	0.7209	0.655	0.5546	2.17%
YoY %	-21.81%	-2.15%	3.98%	10.03%	10.06%	18.10%	-	-
Horiz. %	113.79%	145.53%	148.72%	143.02%	129.99%	118.10%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	2.42	1.88	2.15	2.75	2.80	1.38	1.24	-
P/RPS	0.88	0.77	0.85	1.06	1.02	0.46	0.36	16.05%
YoY %	14.29%	-9.41%	-19.81%	3.92%	121.74%	27.78%	-	-
Horiz. %	244.44%	213.89%	236.11%	294.44%	283.33%	127.78%	100.00%	-
P/EPS	8.72	11.86	8.93	10.36	10.72	6.60	17.12	-10.63%
YoY %	-26.48%	32.81%	-13.80%	-3.36%	62.42%	-61.45%	-	-
Horiz. %	50.93%	69.28%	52.16%	60.51%	62.62%	38.55%	100.00%	-
EY	11.47	8.43	11.20	9.65	9.33	15.15	5.84	11.90%
YoY %	36.06%	-24.73%	16.06%	3.43%	-38.42%	159.42%	-	-
Horiz. %	196.40%	144.35%	191.78%	165.24%	159.76%	259.42%	100.00%	-
DY	6.34	11.70	6.98	2.55	1.79	1.81	1.69	24.63%
YoY %	-45.81%	67.62%	173.73%	42.46%	-1.10%	7.10%	-	-
Horiz. %	375.15%	692.31%	413.02%	150.89%	105.92%	107.10%	100.00%	-
P/NAPS	1.21	0.73	0.81	1.08	1.19	0.63	0.66	10.62%
YoY %	65.75%	-9.88%	-25.00%	-9.24%	88.89%	-4.55%	-	-
Horiz. %	183.33%	110.61%	122.73%	163.64%	180.30%	95.45%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	05/11/07	20/11/06	24/11/05	25/11/04	19/11/03	21/11/02	30/11/01	-
Price	1.38	1.96	1.84	2.60	2.54	1.02	1.35	-
P/RPS	0.50	0.80	0.73	1.00	0.93	0.34	0.39	4.22%
YoY %	-37.50%	9.59%	-27.00%	7.53%	173.53%	-12.82%	-	-
Horiz. %	128.21%	205.13%	187.18%	256.41%	238.46%	87.18%	100.00%	-
P/EPS	4.97	12.37	7.64	9.79	9.73	4.88	18.64	-19.76%
YoY %	-59.82%	61.91%	-21.96%	0.62%	99.39%	-73.82%	-	-
Horiz. %	26.66%	66.36%	40.99%	52.52%	52.20%	26.18%	100.00%	-
EY	20.12	8.09	13.09	10.21	10.28	20.49	5.36	24.65%
YoY %	148.70%	-38.20%	28.21%	-0.68%	-49.83%	282.28%	-	-
Horiz. %	375.37%	150.93%	244.22%	190.49%	191.79%	382.28%	100.00%	-
DY	11.12	11.22	8.15	2.69	1.97	2.45	1.55	38.85%
YoY %	-0.89%	37.67%	202.97%	36.55%	-19.59%	58.06%	-	-
Horiz. %	717.42%	723.87%	525.81%	173.55%	127.10%	158.06%	100.00%	-
P/NAPS	0.69	0.76	0.70	1.02	1.08	0.47	0.71	-0.47%
YoY %	-9.21%	8.57%	-31.37%	-5.56%	129.79%	-33.80%	-	-
Horiz. %	97.18%	107.04%	98.59%	143.66%	152.11%	66.20%	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