[TIENWAH] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	302,671	153,272	126,103	111,296	114,235	116,849	120,855	16.51%
YoY %	97.47%	21.55%	13.30%	-2.57%	-2.24%	-3.31%	-	-
Horiz. %	250.44%	126.82%	104.34%	92.09%	94.52%	96.69%	100.00%	-
PBT	31,413	20,661	16,468	12,556	15,331	17,663	21,435	6.57%
YoY %	52.04%	25.46%	31.16%	-18.10%	-13.20%	-17.60%	-	-
Horiz. %	146.55%	96.39%	76.83%	58.58%	71.52%	82.40%	100.00%	-
Tax	-7,480	-3,593	-2,626	-4,130	-2,675	-5,711	-9,890	-4.54%
YoY %	-108.18%	-36.82%	36.42%	-54.39%	53.16%	42.25%	-	-
Horiz. %	75.63%	36.33%	26.55%	41.76%	27.05%	57.75%	100.00%	-
NP	23,933	17,068	13,842	8,426	12,656	11,952	11,545	12.90%
YoY %	40.22%	23.31%	64.28%	-33.42%	5.89%	3.53%	-	-
Horiz. %	207.30%	147.84%	119.90%	72.98%	109.62%	103.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,763	15,592	12,682	7,204	10,889	11,952	11,545	9.36%
YoY %	26.75%	22.95%	76.04%	-33.84%	-8.89%	3.53%	-	-
Horiz. %	171.18%	135.05%	109.85%	62.40%	94.32%	103.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.81%	17.39%	15.95%	32.89%	17.45%	32.33%	46.14%	-
YoY %	36.92%	9.03%	-51.51%	88.48%	-46.03%	-29.93%	-	-
Horiz. %	51.60%	37.69%	34.57%	71.28%	37.82%	70.07%	100.00%	-
Total Cost	278,738	136,204	112,261	102,870	101,579	104,897	109,310	16.86%
YoY %	104.65%	21.33%	9.13%	1.27%	-3.16%	-4.04%	-	-
Horiz. %	255.00%	124.60%	102.70%	94.11%	92.93%	95.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,474	130,166	91,354	116,814	119,388	114,815	104,344	6.97%
YoY %	20.21%	42.49%	-21.80%	-2.16%	3.98%	10.04%	-	-
Horiz. %	149.96%	124.75%	87.55%	111.95%	114.42%	110.04%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	11,992	8,249	7,007	9,986	6,740	3,107	2,178	32.84%
YoY %	45.38%	17.73%	-29.83%	48.16%	116.93%	42.65%	-	-
Horiz. %	550.60%	378.74%	321.72%	458.49%	309.46%	142.65%	100.00%	-
Div Payout %	60.68%	52.91%	55.25%	138.62%	61.90%	26.00%	18.87%	-
YoY %	14.69%	-4.24%	-60.14%	123.94%	138.08%	37.78%	-	-
Horiz. %	321.57%	280.39%	292.79%	734.61%	328.03%	137.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	156,474	130,166	91,354	116,814	119,388	114,815	104,344	6.97%
YoY %	20.21%	42.49%	-21.80%	-2.16%	3.98%	10.04%	-	-
Horiz. %	149.96%	124.75%	87.55%	111.95%	114.42%	110.04%	100.00%	-
NOSH	68,931	68,871	45,677	45,453	45,222	45,025	44,213	7.67%
YoY %	0.09%	50.78%	0.49%	0.51%	0.44%	1.84%	-	-
Horiz. %	155.91%	155.77%	103.31%	102.80%	102.28%	101.84%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	7.91%	11.14%	10.98%	7.57%	11.08%	10.23%	9.55%	-
YoY %	-28.99%	1.46%	45.05%	-31.68%	8.31%	7.12%	-	-
Horiz. %	82.83%	116.65%	114.97%	79.27%	116.02%	107.12%	100.00%	-
ROE	12.63%	11.98%	13.88%	6.17%	9.12%	10.41%	11.06%	-
YoY %	5.43%	-13.69%	124.96%	-32.35%	-12.39%	-5.88%	-	-
Horiz. %	114.20%	108.32%	125.50%	55.79%	82.46%	94.12%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	439.09	222.55	276.08	244.86	252.60	259.52	273.34	8.21%
YoY %	97.30%	-19.39%	12.75%	-3.06%	-2.67%	-5.06%	-	-
Horiz. %	160.64%	81.42%	101.00%	89.58%	92.41%	94.94%	100.00%	-
EPS	28.67	22.64	27.76	15.85	24.08	26.54	26.11	1.56%
YoY %	26.63%	-18.44%	75.14%	-34.18%	-9.27%	1.65%	-	-
Horiz. %	109.80%	86.71%	106.32%	60.70%	92.23%	101.65%	100.00%	-
DPS	17.40	12.00	15.34	22.00	15.00	7.00	5.00	23.07%
YoY %	45.00%	-21.77%	-30.27%	46.67%	114.29%	40.00%	-	-
Horiz. %	348.00%	240.00%	306.80%	440.00%	300.00%	140.00%	100.00%	-
NAPS	2.27	1.89	2.00	2.57	2.64	2.55	2.36	-0.64%
YoY %	20.11%	-5.50%	-22.18%	-2.65%	3.53%	8.05%	-	-
Horiz. %	96.19%	80.08%	84.75%	108.90%	111.86%	108.05%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 45,453
RPS	209.11	105.89	87.12	76.89	78.92	80.73	83.50	16.51%
YoY %	97.48%	21.54%	13.30%	-2.57%	-2.24%	-3.32%	-	-
Horiz. %	250.43%	126.81%	104.34%	92.08%	94.51%	96.68%	100.00%	-
EPS	13.65	10.77	8.76	4.98	7.52	8.26	7.98	9.35%
YoY %	26.74%	22.95%	75.90%	-33.78%	-8.96%	3.51%	-	-
Horiz. %	171.05%	134.96%	109.77%	62.41%	94.24%	103.51%	100.00%	-
DPS	8.29	5.70	4.84	6.90	4.66	2.15	1.50	32.93%
YoY %	45.44%	17.77%	-29.86%	48.07%	116.74%	43.33%	-	-
Horiz. %	552.67%	380.00%	322.67%	460.00%	310.67%	143.33%	100.00%	-
NAPS	1.0811	0.8993	0.6311	0.8071	0.8248	0.7932	0.7209	6.98%
YoY %	20.22%	42.50%	-21.81%	-2.15%	3.98%	10.03%	-	-
Horiz. %	149.97%	124.75%	87.54%	111.96%	114.41%	110.03%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.87	1.24	2.42	1.88	2.15	2.75	2.80	-
P/RPS	0.43	0.56	0.88	0.77	0.85	1.06	1.02	-13.39%
YoY %	-23.21%	-36.36%	14.29%	-9.41%	-19.81%	3.92%	-	-
Horiz. %	42.16%	54.90%	86.27%	75.49%	83.33%	103.92%	100.00%	-
P/EPS	6.52	5.48	8.72	11.86	8.93	10.36	10.72	-7.94%
YoY %	18.98%	-37.16%	-26.48%	32.81%	-13.80%	-3.36%	-	-
Horiz. %	60.82%	51.12%	81.34%	110.63%	83.30%	96.64%	100.00%	-
EY	15.33	18.26	11.47	8.43	11.20	9.65	9.33	8.62%
YoY %	-16.05%	59.20%	36.06%	-24.73%	16.06%	3.43%	-	-
Horiz. %	164.31%	195.71%	122.94%	90.35%	120.04%	103.43%	100.00%	-
DY	9.30	9.68	6.34	11.70	6.98	2.55	1.79	31.57%
YoY %	-3.93%	52.68%	-45.81%	67.62%	173.73%	42.46%	-	-
Horiz. %	519.55%	540.78%	354.19%	653.63%	389.94%	142.46%	100.00%	-
P/NAPS	0.82	0.66	1.21	0.73	0.81	1.08	1.19	-6.01%
YoY %	24.24%	-45.45%	65.75%	-9.88%	-25.00%	-9.24%	-	-
Horiz. %	68.91%	55.46%	101.68%	61.34%	68.07%	90.76%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	10/11/09	11/11/08	05/11/07	20/11/06	24/11/05	25/11/04	19/11/03	-
Price	1.89	1.19	1.38	1.96	1.84	2.60	2.54	-
P/RPS	0.43	0.53	0.50	0.80	0.73	1.00	0.93	-12.05%
YoY %	-18.87%	6.00%	-37.50%	9.59%	-27.00%	7.53%	-	-
Horiz. %	46.24%	56.99%	53.76%	86.02%	78.49%	107.53%	100.00%	-
P/EPS	6.59	5.26	4.97	12.37	7.64	9.79	9.73	-6.28%
YoY %	25.29%	5.84%	-59.82%	61.91%	-21.96%	0.62%	-	-
Horiz. %	67.73%	54.06%	51.08%	127.13%	78.52%	100.62%	100.00%	-
EY	15.17	19.02	20.12	8.09	13.09	10.21	10.28	6.69%
YoY %	-20.24%	-5.47%	148.70%	-38.20%	28.21%	-0.68%	-	-
Horiz. %	147.57%	185.02%	195.72%	78.70%	127.33%	99.32%	100.00%	-
DY	9.21	10.08	11.12	11.22	8.15	2.69	1.97	29.27%
YoY %	-8.63%	-9.35%	-0.89%	37.67%	202.97%	36.55%	-	-
Horiz. %	467.51%	511.68%	564.47%	569.54%	413.71%	136.55%	100.00%	-
P/NAPS	0.83	0.63	0.69	0.76	0.70	1.02	1.08	-4.28%
YoY %	31.75%	-8.70%	-9.21%	8.57%	-31.37%	-5.56%	-	-
Horiz. %	76.85%	58.33%	63.89%	70.37%	64.81%	94.44%	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

MQ Market Updates - 28 June 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

993

HLIND

HONG LEONG INDUSTRIES BHD

914

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

452

YTLPOWR

YTL POWER INTERNATIONAL BHD

414

JCY

JCY INTERNATIONAL BERHAD

406

GENTING

GENTING BHD

379

UCHITEC

UCHI TECHNOLOGIES BHD

347

GENM

GENTING MALAYSIA BERHAD

297

MAYBANK

MALAYAN BANKING BHD

286

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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