[TIENWAH] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	412,554	380,316	355,475	302,671	153,272	126,103	111,296	24.37%
YoY %	8.48%	6.99%	17.45%	97.47%	21.55%	13.30%	-	-
Horiz. %	370.68%	341.72%	319.40%	271.95%	137.72%	113.30%	100.00%	-
PBT	49,929	39,630	21,349	31,413	20,661	16,468	12,556	25.84%
YoY %	25.99%	85.63%	-32.04%	52.04%	25.46%	31.16%	-	-
Horiz. %	397.65%	315.63%	170.03%	250.18%	164.55%	131.16%	100.00%	-
Tax	-6,768	-5,681	-4,422	-7,480	-3,593	-2,626	-4,130	8.57%
YoY %	-19.13%	-28.47%	40.88%	-108.18%	-36.82%	36.42%	-	-
Horiz. %	163.87%	137.55%	107.07%	181.11%	87.00%	63.58%	100.00%	-
NP	43,161	33,949	16,927	23,933	17,068	13,842	8,426	31.26%
YoY %	27.13%	100.56%	-29.27%	40.22%	23.31%	64.28%	-	-
Horiz. %	512.24%	402.91%	200.89%	284.04%	202.56%	164.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,950	23,456	12,616	19,763	15,592	12,682	7,204	25.32%
YoY %	19.16%	85.92%	-36.16%	26.75%	22.95%	76.04%	-	-
Horiz. %	387.98%	325.60%	175.12%	274.33%	216.44%	176.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.56%	14.34%	20.71%	23.81%	17.39%	15.95%	32.89%	-
YoY %	-5.44%	-30.76%	-13.02%	36.92%	9.03%	-51.51%	-	-
Horiz. %	41.23%	43.60%	62.97%	72.39%	52.87%	48.49%	100.00%	-
Total Cost	369,393	346,367	338,548	278,738	136,204	112,261	102,870	23.72%
YoY %	6.65%	2.31%	21.46%	104.65%	21.33%	9.13%	-	-
Horiz. %	359.09%	336.70%	329.10%	270.96%	132.40%	109.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	224,732	198,868	165,337	156,474	130,166	91,354	116,814	11.51%
YoY %	13.01%	20.28%	5.66%	20.21%	42.49%	-21.80%	-	-
Horiz. %	192.38%	170.24%	141.54%	133.95%	111.43%	78.20%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	24,619	10,626	8,309	11,992	8,249	7,007	9,986	16.21%
YoY %	131.69%	27.89%	-30.71%	45.38%	17.73%	-29.83%	-	-
Horiz. %	246.54%	106.41%	83.21%	120.09%	82.61%	70.17%	100.00%	-
Div Payout %	88.08%	45.30%	65.87%	60.68%	52.91%	55.25%	138.62%	-
YoY %	94.44%	-31.23%	8.55%	14.69%	-4.24%	-60.14%	-	-
Horiz. %	63.54%	32.68%	47.52%	43.77%	38.17%	39.86%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	224,732	198,868	165,337	156,474	130,166	91,354	116,814	11.51%
YoY %	13.01%	20.28%	5.66%	20.21%	42.49%	-21.80%	-	-
Horiz. %	192.38%	170.24%	141.54%	133.95%	111.43%	78.20%	100.00%	-
NOSH	96,451	96,537	68,890	68,931	68,871	45,677	45,453	13.34%
YoY %	-0.09%	40.13%	-0.06%	0.09%	50.78%	0.49%	-	-
Horiz. %	212.20%	212.39%	151.56%	151.65%	151.52%	100.49%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	10.46%	8.93%	4.76%	7.91%	11.14%	10.98%	7.57%	-
YoY %	17.13%	87.61%	-39.82%	-28.99%	1.46%	45.05%	-	-
Horiz. %	138.18%	117.97%	62.88%	104.49%	147.16%	145.05%	100.00%	-
ROE	12.44%	11.79%	7.63%	12.63%	11.98%	13.88%	6.17%	-
YoY %	5.51%	54.52%	-39.59%	5.43%	-13.69%	124.96%	-	-
Horiz. %	201.62%	191.09%	123.66%	204.70%	194.17%	224.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	427.73	393.95	516.00	439.09	222.55	276.08	244.86	9.73%
YoY %	8.57%	-23.65%	17.52%	97.30%	-19.39%	12.75%	-	-
Horiz. %	174.68%	160.89%	210.73%	179.32%	90.89%	112.75%	100.00%	-
EPS	28.98	24.30	18.31	28.67	22.64	27.76	15.85	10.57%
YoY %	19.26%	32.71%	-36.14%	26.63%	-18.44%	75.14%	-	-
Horiz. %	182.84%	153.31%	115.52%	180.88%	142.84%	175.14%	100.00%	-
DPS	25.52	11.01	12.05	17.40	12.00	15.34	22.00	2.50%
YoY %	131.79%	-8.63%	-30.75%	45.00%	-21.77%	-30.27%	-	-
Horiz. %	116.00%	50.05%	54.77%	79.09%	54.55%	69.73%	100.00%	-
NAPS	2.33	2.06	2.40	2.27	1.89	2.00	2.57	-1.61%
YoY %	13.11%	-14.17%	5.73%	20.11%	-5.50%	-22.18%	-	-
Horiz. %	90.66%	80.16%	93.39%	88.33%	73.54%	77.82%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 68,931
RPS	285.03	262.75	245.59	209.11	105.89	87.12	76.89	24.37%
YoY %	8.48%	6.99%	17.45%	97.48%	21.54%	13.30%	-	-
Horiz. %	370.70%	341.72%	319.40%	271.96%	137.72%	113.30%	100.00%	-
EPS	19.31	16.21	8.72	13.65	10.77	8.76	4.98	25.31%
YoY %	19.12%	85.89%	-36.12%	26.74%	22.95%	75.90%	-	-
Horiz. %	387.75%	325.50%	175.10%	274.10%	216.27%	175.90%	100.00%	-
DPS	17.01	7.34	5.74	8.29	5.70	4.84	6.90	16.21%
YoY %	131.74%	27.87%	-30.76%	45.44%	17.77%	-29.86%	-	-
Horiz. %	246.52%	106.38%	83.19%	120.14%	82.61%	70.14%	100.00%	-
NAPS	1.5526	1.3739	1.1423	1.0811	0.8993	0.6311	0.8071	11.50%
YoY %	13.01%	20.27%	5.66%	20.22%	42.50%	-21.81%	-	-
Horiz. %	192.37%	170.23%	141.53%	133.95%	111.42%	78.19%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.12	1.64	1.88	1.87	1.24	2.42	1.88	-
P/RPS	0.50	0.42	0.36	0.43	0.56	0.88	0.77	-6.93%
YoY %	19.05%	16.67%	-16.28%	-23.21%	-36.36%	14.29%	-	-
Horiz. %	64.94%	54.55%	46.75%	55.84%	72.73%	114.29%	100.00%	-
P/EPS	7.32	6.75	10.27	6.52	5.48	8.72	11.86	-7.72%
YoY %	8.44%	-34.27%	57.52%	18.98%	-37.16%	-26.48%	-	-
Horiz. %	61.72%	56.91%	86.59%	54.97%	46.21%	73.52%	100.00%	-
EY	13.67	14.82	9.74	15.33	18.26	11.47	8.43	8.38%
YoY %	-7.76%	52.16%	-36.46%	-16.05%	59.20%	36.06%	-	-
Horiz. %	162.16%	175.80%	115.54%	181.85%	216.61%	136.06%	100.00%	-
DY	12.04	6.71	6.41	9.30	9.68	6.34	11.70	0.47%
YoY %	79.43%	4.68%	-31.08%	-3.93%	52.68%	-45.81%	-	-
Horiz. %	102.91%	57.35%	54.79%	79.49%	82.74%	54.19%	100.00%	-
P/NAPS	0.91	0.80	0.78	0.82	0.66	1.21	0.73	3.73%
YoY %	13.75%	2.56%	-4.88%	24.24%	-45.45%	65.75%	-	-
Horiz. %	124.66%	109.59%	106.85%	112.33%	90.41%	165.75%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	07/11/12	10/11/11	10/11/10	10/11/09	11/11/08	05/11/07	20/11/06	-
Price	2.10	1.63	1.69	1.89	1.19	1.38	1.96	-
P/RPS	0.49	0.41	0.33	0.43	0.53	0.50	0.80	-7.83%
YoY %	19.51%	24.24%	-23.26%	-18.87%	6.00%	-37.50%	-	-
Horiz. %	61.25%	51.25%	41.25%	53.75%	66.25%	62.50%	100.00%	-
P/EPS	7.25	6.71	9.23	6.59	5.26	4.97	12.37	-8.51%
YoY %	8.05%	-27.30%	40.06%	25.29%	5.84%	-59.82%	-	-
Horiz. %	58.61%	54.24%	74.62%	53.27%	42.52%	40.18%	100.00%	-
EY	13.80	14.91	10.84	15.17	19.02	20.12	8.09	9.29%
YoY %	-7.44%	37.55%	-28.54%	-20.24%	-5.47%	148.70%	-	-
Horiz. %	170.58%	184.30%	133.99%	187.52%	235.11%	248.70%	100.00%	-
DY	12.15	6.75	7.13	9.21	10.08	11.12	11.22	1.33%
YoY %	80.00%	-5.33%	-22.58%	-8.63%	-9.35%	-0.89%	-	-
Horiz. %	108.29%	60.16%	63.55%	82.09%	89.84%	99.11%	100.00%	-
P/NAPS	0.90	0.79	0.70	0.83	0.63	0.69	0.76	2.85%
YoY %	13.92%	12.86%	-15.66%	31.75%	-8.70%	-9.21%	-	-
Horiz. %	118.42%	103.95%	92.11%	109.21%	82.89%	90.79%	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