[TIENWAH] YoY TTM Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	355,360	385,352	412,554	380,316	355,475	302,671	153,272	15.03%
YoY %	-7.78%	-6.59%	8.48%	6.99%	17.45%	97.47%	-	-
Horiz. %	231.85%	251.42%	269.16%	248.13%	231.92%	197.47%	100.00%	-
PBT	24,464	45,661	49,929	39,630	21,349	31,413	20,661	2.85%
YoY %	-46.42%	-8.55%	25.99%	85.63%	-32.04%	52.04%	-	-
Horiz. %	118.41%	221.00%	241.66%	191.81%	103.33%	152.04%	100.00%	-
Tax	-5,243	-5,766	-6,768	-5,681	-4,422	-7,480	-3,593	6.49%
YoY %	9.07%	14.80%	-19.13%	-28.47%	40.88%	-108.18%	-	-
Horiz. %	145.92%	160.48%	188.37%	158.11%	123.07%	208.18%	100.00%	-
NP	19,221	39,895	43,161	33,949	16,927	23,933	17,068	1.99%
YoY %	-51.82%	-7.57%	27.13%	100.56%	-29.27%	40.22%	-	-
Horiz. %	112.61%	233.74%	252.88%	198.90%	99.17%	140.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,274	28,975	27,950	23,456	12,616	19,763	15,592	-1.46%
YoY %	-50.74%	3.67%	19.16%	85.92%	-36.16%	26.75%	-	-
Horiz. %	91.55%	185.83%	179.26%	150.44%	80.91%	126.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.43%	12.63%	13.56%	14.34%	20.71%	23.81%	17.39%	-
YoY %	69.68%	-6.86%	-5.44%	-30.76%	-13.02%	36.92%	-	-
Horiz. %	123.23%	72.63%	77.98%	82.46%	119.09%	136.92%	100.00%	-
Total Cost	336,139	345,457	369,393	346,367	338,548	278,738	136,204	16.24%
YoY %	-2.70%	-6.48%	6.65%	2.31%	21.46%	104.65%	-	-
Horiz. %	246.79%	253.63%	271.21%	254.30%	248.56%	204.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	234,482	235,447	224,732	198,868	165,337	156,474	130,166	10.30%
YoY %	-0.41%	4.77%	13.01%	20.28%	5.66%	20.21%	-	-
Horiz. %	180.14%	180.88%	172.65%	152.78%	127.02%	120.21%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	9,062	15,690	24,619	10,626	8,309	11,992	8,249	1.57%
YoY %	-42.24%	-36.27%	131.69%	27.89%	-30.71%	45.38%	-	-
Horiz. %	109.86%	190.20%	298.45%	128.82%	100.73%	145.38%	100.00%	-
Div Payout %	63.49%	54.15%	88.08%	45.30%	65.87%	60.68%	52.91%	-
YoY %	17.25%	-38.52%	94.44%	-31.23%	8.55%	14.69%	-	-
Horiz. %	120.00%	102.34%	166.47%	85.62%	124.49%	114.69%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	234,482	235,447	224,732	198,868	165,337	156,474	130,166	10.30%
YoY %	-0.41%	4.77%	13.01%	20.28%	5.66%	20.21%	-	-
Horiz. %	180.14%	180.88%	172.65%	152.78%	127.02%	120.21%	100.00%	-
NOSH	96,495	96,495	96,451	96,537	68,890	68,931	68,871	5.77%
YoY %	0.00%	0.05%	-0.09%	40.13%	-0.06%	0.09%	-	-
Horiz. %	140.11%	140.11%	140.05%	140.17%	100.03%	100.09%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	5.41%	10.35%	10.46%	8.93%	4.76%	7.91%	11.14%	-
YoY %	-47.73%	-1.05%	17.13%	87.61%	-39.82%	-28.99%	-	-
Horiz. %	48.56%	92.91%	93.90%	80.16%	42.73%	71.01%	100.00%	-
ROE	6.09%	12.31%	12.44%	11.79%	7.63%	12.63%	11.98%	-
YoY %	-50.53%	-1.05%	5.51%	54.52%	-39.59%	5.43%	-	-
Horiz. %	50.83%	102.75%	103.84%	98.41%	63.69%	105.43%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	368.27	399.35	427.73	393.95	516.00	439.09	222.55	8.75%
YoY %	-7.78%	-6.64%	8.57%	-23.65%	17.52%	97.30%	-	-
Horiz. %	165.48%	179.44%	192.20%	177.02%	231.86%	197.30%	100.00%	-
EPS	14.79	30.03	28.98	24.30	18.31	28.67	22.64	-6.84%
YoY %	-50.75%	3.62%	19.26%	32.71%	-36.14%	26.63%	-	-
Horiz. %	65.33%	132.64%	128.00%	107.33%	80.87%	126.63%	100.00%	-
DPS	9.39	16.26	25.52	11.01	12.05	17.40	12.00	-4.00%
YoY %	-42.25%	-36.29%	131.79%	-8.63%	-30.75%	45.00%	-	-
Horiz. %	78.25%	135.50%	212.67%	91.75%	100.42%	145.00%	100.00%	-
NAPS	2.43	2.44	2.33	2.06	2.40	2.27	1.89	4.27%
YoY %	-0.41%	4.72%	13.11%	-14.17%	5.73%	20.11%	-	-
Horiz. %	128.57%	129.10%	123.28%	108.99%	126.98%	120.11%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 96,537
RPS	245.51	266.23	285.03	262.75	245.59	209.11	105.89	15.03%
YoY %	-7.78%	-6.60%	8.48%	6.99%	17.45%	97.48%	-	-
Horiz. %	231.85%	251.42%	269.18%	248.13%	231.93%	197.48%	100.00%	-
EPS	9.86	20.02	19.31	16.21	8.72	13.65	10.77	-1.45%
YoY %	-50.75%	3.68%	19.12%	85.89%	-36.12%	26.74%	-	-
Horiz. %	91.55%	185.89%	179.29%	150.51%	80.97%	126.74%	100.00%	-
DPS	6.26	10.84	17.01	7.34	5.74	8.29	5.70	1.57%
YoY %	-42.25%	-36.27%	131.74%	27.87%	-30.76%	45.44%	-	-
Horiz. %	109.82%	190.18%	298.42%	128.77%	100.70%	145.44%	100.00%	-
NAPS	1.62	1.6267	1.5526	1.3739	1.1423	1.0811	0.8993	10.30%
YoY %	-0.41%	4.77%	13.01%	20.27%	5.66%	20.22%	-	-
Horiz. %	180.14%	180.89%	172.65%	152.77%	127.02%	120.22%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.16	2.41	2.12	1.64	1.88	1.87	1.24	-
P/RPS	0.59	0.60	0.50	0.42	0.36	0.43	0.56	0.87%
YoY %	-1.67%	20.00%	19.05%	16.67%	-16.28%	-23.21%	-	-
Horiz. %	105.36%	107.14%	89.29%	75.00%	64.29%	76.79%	100.00%	-
P/EPS	14.60	8.03	7.32	6.75	10.27	6.52	5.48	17.73%
YoY %	81.82%	9.70%	8.44%	-34.27%	57.52%	18.98%	-	-
Horiz. %	266.42%	146.53%	133.58%	123.18%	187.41%	118.98%	100.00%	-
EY	6.85	12.46	13.67	14.82	9.74	15.33	18.26	-15.06%
YoY %	-45.02%	-8.85%	-7.76%	52.16%	-36.46%	-16.05%	-	-
Horiz. %	37.51%	68.24%	74.86%	81.16%	53.34%	83.95%	100.00%	-
DY	4.35	6.75	12.04	6.71	6.41	9.30	9.68	-12.47%
YoY %	-35.56%	-43.94%	79.43%	4.68%	-31.08%	-3.93%	-	-
Horiz. %	44.94%	69.73%	124.38%	69.32%	66.22%	96.07%	100.00%	-
P/NAPS	0.89	0.99	0.91	0.80	0.78	0.82	0.66	5.10%
YoY %	-10.10%	8.79%	13.75%	2.56%	-4.88%	24.24%	-	-
Horiz. %	134.85%	150.00%	137.88%	121.21%	118.18%	124.24%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	13/11/14	07/11/13	07/11/12	10/11/11	10/11/10	10/11/09	11/11/08	-
Price	2.10	2.60	2.10	1.63	1.69	1.89	1.19	-
P/RPS	0.57	0.65	0.49	0.41	0.33	0.43	0.53	1.21%
YoY %	-12.31%	32.65%	19.51%	24.24%	-23.26%	-18.87%	-	-
Horiz. %	107.55%	122.64%	92.45%	77.36%	62.26%	81.13%	100.00%	-
P/EPS	14.20	8.66	7.25	6.71	9.23	6.59	5.26	17.99%
YoY %	63.97%	19.45%	8.05%	-27.30%	40.06%	25.29%	-	-
Horiz. %	269.96%	164.64%	137.83%	127.57%	175.48%	125.29%	100.00%	-
EY	7.04	11.55	13.80	14.91	10.84	15.17	19.02	-15.25%
YoY %	-39.05%	-16.30%	-7.44%	37.55%	-28.54%	-20.24%	-	-
Horiz. %	37.01%	60.73%	72.56%	78.39%	56.99%	79.76%	100.00%	-
DY	4.47	6.25	12.15	6.75	7.13	9.21	10.08	-12.66%
YoY %	-28.48%	-48.56%	80.00%	-5.33%	-22.58%	-8.63%	-	-
Horiz. %	44.35%	62.00%	120.54%	66.96%	70.73%	91.37%	100.00%	-
P/NAPS	0.86	1.07	0.90	0.79	0.70	0.83	0.63	5.32%
YoY %	-19.63%	18.89%	13.92%	12.86%	-15.66%	31.75%	-	-
Horiz. %	136.51%	169.84%	142.86%	125.40%	111.11%	131.75%	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 - 29 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

567

RANHILL

RANHILL UTILITIES BERHAD

480

PBBANK

PUBLIC BANK BHD

397

DNEX

DAGANG NEXCHANGE BERHAD

363

MPI

MALAYSIAN PACIFIC INDUSTRIES

353

HLIND

HONG LEONG INDUSTRIES BHD

334

PTRANS

PERAK TRANSIT BERHAD

331

JCY

JCY INTERNATIONAL BERHAD

327

GENTING

GENTING BHD

273

Daily Stocks

HSI-CXG

0.11

-0.02

212,306,600

KENERGY

0.465

+0.165

148,540,500

INIX-OR

0.02

0.00

141,839,900

EPICON

0.315

-0.085

138,585,900

HSI-HUZ

0.265

+0.04

116,832,400

AHB

0.125

-0.025

86,023,200

REVENUE

0.22

-0.015

82,922,200

EDUSPEC-OR

0.005

0.00

75,002,700

ALPHA

0.32

+0.005

61,183,300

DNEX

0.455

-0.005

59,332,500

More active Stocks

MPI

39.50

+0.62

275,900

YTLPOWR

5.25

+0.25

21,384,500

ATECH

3.49

+0.18

4,946,000

KENERGY

0.465

+0.165

148,540,500

YTL

3.84

+0.15

16,280,500

YTLPOWR-C36

1.21

+0.15

150,500

KOBAY

2.26

+0.13

10,563,900

NOTION-WD

1.13

+0.13

6,149,400

ORIENT

6.85

+0.13

1,094,100

KGB

3.18

+0.12

3,238,700

More gainer Stocks

KLK

21.36

-0.62

2,352,700

DLADY

34.90

-0.52

20,300

LAGENDA

1.17

-0.49

29,363,700

ALLIANZ

22.08

-0.38

21,300

HARISON

9.50

-0.23

25,200

NESTLE

127.70

-0.20

64,500

BIPORT

6.20

-0.20

2,000

ORIENT

6.97

-0.18

1,220,900

CDB

3.86

-0.14

5,518,900

ARKA

2.10

-0.14

12,400

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