[TIENWAH] YoY TTM Result on 31-Mar-2004 [#1]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	118,545	112,962	115,184	107,997	138,016	137,342	145,411	-3.34%
YoY %	4.94%	-1.93%	6.65%	-21.75%	0.49%	-5.55%	-	-
Horiz. %	81.52%	77.68%	79.21%	74.27%	94.91%	94.45%	100.00%	-
PBT	14,998	15,611	13,939	19,392	17,657	13,523	12,251	3.42%
YoY %	-3.93%	12.00%	-28.12%	9.83%	30.57%	10.38%	-	-
Horiz. %	122.42%	127.43%	113.78%	158.29%	144.13%	110.38%	100.00%	-
Tax	-3,758	-3,205	-4,311	-7,429	-8,604	-7,126	-6,892	-9.60%
YoY %	-17.25%	25.66%	41.97%	13.66%	-20.74%	-3.40%	-	-
Horiz. %	54.53%	46.50%	62.55%	107.79%	124.84%	103.40%	100.00%	-
NP	11,240	12,406	9,628	11,963	9,053	6,397	5,359	13.13%
YoY %	-9.40%	28.85%	-19.52%	32.14%	41.52%	19.37%	-	-
Horiz. %	209.74%	231.50%	179.66%	223.23%	168.93%	119.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,953	10,473	9,122	11,963	9,053	6,397	5,359	10.86%
YoY %	-4.97%	14.81%	-23.75%	32.14%	41.52%	19.37%	-	-
Horiz. %	185.72%	195.43%	170.22%	223.23%	168.93%	119.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.06%	20.53%	30.93%	38.31%	48.73%	52.70%	56.26%	-
YoY %	22.07%	-33.62%	-19.26%	-21.38%	-7.53%	-6.33%	-	-
Horiz. %	44.54%	36.49%	54.98%	68.09%	86.62%	93.67%	100.00%	-
Total Cost	107,305	100,556	105,556	96,034	128,963	130,945	140,052	-4.33%
YoY %	6.71%	-4.74%	9.92%	-25.53%	-1.51%	-6.50%	-	-
Horiz. %	76.62%	71.80%	75.37%	68.57%	92.08%	93.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,259	122,610	117,811	111,896	99,693	91,772	71,448	4.16%
YoY %	-25.57%	4.07%	5.29%	12.24%	8.63%	28.45%	-	-
Horiz. %	127.73%	171.61%	164.89%	156.61%	139.53%	128.45%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	6,822	5,438	6,740	3,107	2,178	1,084	890	40.39%
YoY %	25.45%	-19.32%	116.93%	42.65%	100.92%	21.80%	-	-
Horiz. %	766.52%	611.01%	757.30%	349.10%	244.72%	121.80%	100.00%	-
Div Payout %	68.54%	51.93%	73.90%	25.98%	24.06%	16.95%	16.61%	-
YoY %	31.99%	-29.73%	184.45%	7.98%	41.95%	2.05%	-	-
Horiz. %	412.64%	312.64%	444.91%	156.41%	144.85%	102.05%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	91,259	122,610	117,811	111,896	99,693	91,772	71,448	4.16%
YoY %	-25.57%	4.07%	5.29%	12.24%	8.63%	28.45%	-	-
Horiz. %	127.73%	171.61%	164.89%	156.61%	139.53%	128.45%	100.00%	-
NOSH	45,629	45,411	45,138	44,938	43,344	43,288	35,724	4.16%
YoY %	0.48%	0.60%	0.45%	3.68%	0.13%	21.17%	-	-
Horiz. %	127.73%	127.12%	126.35%	125.79%	121.33%	121.17%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	9.48%	10.98%	8.36%	11.08%	6.56%	4.66%	3.69%	-
YoY %	-13.66%	31.34%	-24.55%	68.90%	40.77%	26.29%	-	-
Horiz. %	256.91%	297.56%	226.56%	300.27%	177.78%	126.29%	100.00%	-
ROE	10.91%	8.54%	7.74%	10.69%	9.08%	6.97%	7.50%	-
YoY %	27.75%	10.34%	-27.60%	17.73%	30.27%	-7.07%	-	-
Horiz. %	145.47%	113.87%	103.20%	142.53%	121.07%	92.93%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	259.80	248.75	255.18	240.32	318.41	317.27	407.04	-7.20%
YoY %	4.44%	-2.52%	6.18%	-24.52%	0.36%	-22.05%	-	-
Horiz. %	63.83%	61.11%	62.69%	59.04%	78.23%	77.95%	100.00%	-
EPS	21.81	23.06	20.21	26.62	20.89	14.78	15.00	6.43%
YoY %	-5.42%	14.10%	-24.08%	27.43%	41.34%	-1.47%	-	-
Horiz. %	145.40%	153.73%	134.73%	177.47%	139.27%	98.53%	100.00%	-
DPS	15.00	12.00	15.00	6.92	5.03	2.51	2.50	34.78%
YoY %	25.00%	-20.00%	116.76%	37.57%	100.40%	0.40%	-	-
Horiz. %	600.00%	480.00%	600.00%	276.80%	201.20%	100.40%	100.00%	-
NAPS	2.00	2.70	2.61	2.49	2.30	2.12	2.00	0.00%
YoY %	-25.93%	3.45%	4.82%	8.26%	8.49%	6.00%	-	-
Horiz. %	100.00%	135.00%	130.50%	124.50%	115.00%	106.00%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 44,938
RPS	81.90	78.04	79.58	74.61	95.35	94.89	100.46	-3.34%
YoY %	4.95%	-1.94%	6.66%	-21.75%	0.48%	-5.54%	-	-
Horiz. %	81.52%	77.68%	79.22%	74.27%	94.91%	94.46%	100.00%	-
EPS	6.88	7.24	6.30	8.27	6.25	4.42	3.70	10.88%
YoY %	-4.97%	14.92%	-23.82%	32.32%	41.40%	19.46%	-	-
Horiz. %	185.95%	195.68%	170.27%	223.51%	168.92%	119.46%	100.00%	-
DPS	4.71	3.76	4.66	2.15	1.50	0.75	0.62	40.18%
YoY %	25.27%	-19.31%	116.74%	43.33%	100.00%	20.97%	-	-
Horiz. %	759.68%	606.45%	751.61%	346.77%	241.94%	120.97%	100.00%	-
NAPS	0.6305	0.8471	0.8139	0.7731	0.6888	0.634	0.4936	4.16%
YoY %	-25.57%	4.08%	5.28%	12.24%	8.64%	28.44%	-	-
Horiz. %	127.74%	171.62%	164.89%	156.62%	139.55%	128.44%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	1.80	2.20	2.30	2.85	2.08	1.40	1.33	-
P/RPS	0.69	0.88	0.90	1.19	0.65	0.44	0.33	13.07%
YoY %	-21.59%	-2.22%	-24.37%	83.08%	47.73%	33.33%	-	-
Horiz. %	209.09%	266.67%	272.73%	360.61%	196.97%	133.33%	100.00%	-
P/EPS	8.25	9.54	11.38	10.71	9.96	9.47	8.87	-1.19%
YoY %	-13.52%	-16.17%	6.26%	7.53%	5.17%	6.76%	-	-
Horiz. %	93.01%	107.55%	128.30%	120.74%	112.29%	106.76%	100.00%	-
EY	12.12	10.48	8.79	9.34	10.04	10.56	11.28	1.20%
YoY %	15.65%	19.23%	-5.89%	-6.97%	-4.92%	-6.38%	-	-
Horiz. %	107.45%	92.91%	77.93%	82.80%	89.01%	93.62%	100.00%	-
DY	8.33	5.45	6.52	2.43	2.42	1.79	1.88	28.14%
YoY %	52.84%	-16.41%	168.31%	0.41%	35.20%	-4.79%	-	-
Horiz. %	443.09%	289.89%	346.81%	129.26%	128.72%	95.21%	100.00%	-
P/NAPS	0.90	0.81	0.88	1.14	0.90	0.66	0.67	5.03%
YoY %	11.11%	-7.95%	-22.81%	26.67%	36.36%	-1.49%	-	-
Horiz. %	134.33%	120.90%	131.34%	170.15%	134.33%	98.51%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	07/05/07	13/06/06	26/05/05	18/05/04	21/05/03	23/05/02	17/05/01	-
Price	1.85	1.97	2.29	2.63	1.88	1.45	1.30	-
P/RPS	0.71	0.79	0.90	1.09	0.59	0.46	0.32	14.19%
YoY %	-10.13%	-12.22%	-17.43%	84.75%	28.26%	43.75%	-	-
Horiz. %	221.88%	246.88%	281.25%	340.62%	184.37%	143.75%	100.00%	-
P/EPS	8.48	8.54	11.33	9.88	9.00	9.81	8.67	-0.36%
YoY %	-0.70%	-24.62%	14.68%	9.78%	-8.26%	13.15%	-	-
Horiz. %	97.81%	98.50%	130.68%	113.96%	103.81%	113.15%	100.00%	-
EY	11.79	11.71	8.82	10.12	11.11	10.19	11.54	0.35%
YoY %	0.68%	32.77%	-12.85%	-8.91%	9.03%	-11.70%	-	-
Horiz. %	102.17%	101.47%	76.43%	87.69%	96.27%	88.30%	100.00%	-
DY	8.11	6.09	6.55	2.63	2.67	1.73	1.92	27.12%
YoY %	33.17%	-7.02%	149.05%	-1.50%	54.34%	-9.90%	-	-
Horiz. %	422.40%	317.19%	341.15%	136.98%	139.06%	90.10%	100.00%	-
P/NAPS	0.93	0.73	0.88	1.06	0.82	0.68	0.65	6.14%
YoY %	27.40%	-17.05%	-16.98%	29.27%	20.59%	4.62%	-	-
Horiz. %	143.08%	112.31%	135.38%	163.08%	126.15%	104.62%	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