[TIENWAH] YoY TTM Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	355,611	343,143	225,840	135,318	118,545	112,962	115,184	20.65%
YoY %	3.63%	51.94%	66.90%	14.15%	4.94%	-1.93%	-	-
Horiz. %	308.73%	297.91%	196.07%	117.48%	102.92%	98.07%	100.00%	-
PBT	22,965	25,029	28,455	17,400	14,998	15,611	13,939	8.67%
YoY %	-8.25%	-12.04%	63.53%	16.02%	-3.93%	12.00%	-	-
Horiz. %	164.75%	179.56%	204.14%	124.83%	107.60%	112.00%	100.00%	-
Tax	-2,296	-6,848	-6,295	-1,663	-3,758	-3,205	-4,311	-9.96%
YoY %	66.47%	-8.78%	-278.53%	55.75%	-17.25%	25.66%	-	-
Horiz. %	53.26%	158.85%	146.02%	38.58%	87.17%	74.34%	100.00%	-
NP	20,669	18,181	22,160	15,737	11,240	12,406	9,628	13.57%
YoY %	13.68%	-17.96%	40.81%	40.01%	-9.40%	28.85%	-	-
Horiz. %	214.68%	188.83%	230.16%	163.45%	116.74%	128.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,922	12,115	20,668	14,572	9,953	10,473	9,122	8.54%
YoY %	23.17%	-41.38%	41.83%	46.41%	-4.97%	14.81%	-	-
Horiz. %	163.58%	132.81%	226.57%	159.75%	109.11%	114.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.00%	27.36%	22.12%	9.56%	25.06%	20.53%	30.93%	-
YoY %	-63.45%	23.69%	131.38%	-61.85%	22.07%	-33.62%	-	-
Horiz. %	32.33%	88.46%	71.52%	30.91%	81.02%	66.38%	100.00%	-
Total Cost	334,942	324,962	203,680	119,581	107,305	100,556	105,556	21.21%
YoY %	3.07%	59.55%	70.33%	11.44%	6.71%	-4.74%	-	-
Horiz. %	317.31%	307.86%	192.96%	113.29%	101.66%	95.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,642	162,157	144,806	129,423	91,259	122,610	117,811	-3.24%
YoY %	-40.40%	11.98%	11.89%	41.82%	-25.57%	4.07%	-	-
Horiz. %	82.03%	137.64%	122.91%	109.86%	77.46%	104.07%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	10,626	13,824	10,612	8,846	6,822	5,438	6,740	7.87%
YoY %	-23.13%	30.27%	19.96%	29.67%	25.45%	-19.32%	-	-
Horiz. %	157.66%	205.10%	157.45%	131.25%	101.22%	80.68%	100.00%	-
Div Payout %	71.21%	114.11%	51.35%	60.71%	68.54%	51.93%	73.90%	-
YoY %	-37.60%	122.22%	-15.42%	-11.42%	31.99%	-29.73%	-	-
Horiz. %	96.36%	154.41%	69.49%	82.15%	92.75%	70.27%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	96,642	162,157	144,806	129,423	91,259	122,610	117,811	-3.24%
YoY %	-40.40%	11.98%	11.89%	41.82%	-25.57%	4.07%	-	-
Horiz. %	82.03%	137.64%	122.91%	109.86%	77.46%	104.07%	100.00%	-
NOSH	96,642	69,003	68,955	68,842	45,629	45,411	45,138	13.52%
YoY %	40.05%	0.07%	0.16%	50.87%	0.48%	0.60%	-	-
Horiz. %	214.10%	152.87%	152.76%	152.51%	101.09%	100.60%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	5.81%	5.30%	9.81%	11.63%	9.48%	10.98%	8.36%	-
YoY %	9.62%	-45.97%	-15.65%	22.68%	-13.66%	31.34%	-	-
Horiz. %	69.50%	63.40%	117.34%	139.11%	113.40%	131.34%	100.00%	-
ROE	15.44%	7.47%	14.27%	11.26%	10.91%	8.54%	7.74%	-
YoY %	106.69%	-47.65%	26.73%	3.21%	27.75%	10.34%	-	-
Horiz. %	199.48%	96.51%	184.37%	145.48%	140.96%	110.34%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	367.97	497.28	327.52	196.56	259.80	248.75	255.18	6.28%
YoY %	-26.00%	51.83%	66.63%	-24.34%	4.44%	-2.52%	-	-
Horiz. %	144.20%	194.87%	128.35%	77.03%	101.81%	97.48%	100.00%	-
EPS	15.44	17.56	29.97	21.17	21.81	23.06	20.21	-4.38%
YoY %	-12.07%	-41.41%	41.57%	-2.93%	-5.42%	14.10%	-	-
Horiz. %	76.40%	86.89%	148.29%	104.75%	107.92%	114.10%	100.00%	-
DPS	11.00	20.05	15.40	12.85	15.00	12.00	15.00	-5.03%
YoY %	-45.14%	30.19%	19.84%	-14.33%	25.00%	-20.00%	-	-
Horiz. %	73.33%	133.67%	102.67%	85.67%	100.00%	80.00%	100.00%	-
NAPS	1.00	2.35	2.10	1.88	2.00	2.70	2.61	-14.77%
YoY %	-57.45%	11.90%	11.70%	-6.00%	-25.93%	3.45%	-	-
Horiz. %	38.31%	90.04%	80.46%	72.03%	76.63%	103.45%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 68,842
RPS	245.69	237.07	156.03	93.49	81.90	78.04	79.58	20.65%
YoY %	3.64%	51.94%	66.89%	14.15%	4.95%	-1.94%	-	-
Horiz. %	308.73%	297.90%	196.07%	117.48%	102.92%	98.06%	100.00%	-
EPS	10.31	8.37	14.28	10.07	6.88	7.24	6.30	8.55%
YoY %	23.18%	-41.39%	41.81%	46.37%	-4.97%	14.92%	-	-
Horiz. %	163.65%	132.86%	226.67%	159.84%	109.21%	114.92%	100.00%	-
DPS	7.34	9.55	7.33	6.11	4.71	3.76	4.66	7.86%
YoY %	-23.14%	30.29%	19.97%	29.72%	25.27%	-19.31%	-	-
Horiz. %	157.51%	204.94%	157.30%	131.12%	101.07%	80.69%	100.00%	-
NAPS	0.6677	1.1203	1.0004	0.8942	0.6305	0.8471	0.8139	-3.24%
YoY %	-40.40%	11.99%	11.88%	41.82%	-25.57%	4.08%	-	-
Horiz. %	82.04%	137.65%	122.91%	109.87%	77.47%	104.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.81	2.18	1.41	1.46	1.80	2.20	2.30	-
P/RPS	0.49	0.44	0.43	0.74	0.69	0.88	0.90	-9.63%
YoY %	11.36%	2.33%	-41.89%	7.25%	-21.59%	-2.22%	-	-
Horiz. %	54.44%	48.89%	47.78%	82.22%	76.67%	97.78%	100.00%	-
P/EPS	11.72	12.42	4.70	6.90	8.25	9.54	11.38	0.49%
YoY %	-5.64%	164.26%	-31.88%	-16.36%	-13.52%	-16.17%	-	-
Horiz. %	102.99%	109.14%	41.30%	60.63%	72.50%	83.83%	100.00%	-
EY	8.53	8.05	21.26	14.50	12.12	10.48	8.79	-0.49%
YoY %	5.96%	-62.14%	46.62%	19.64%	15.65%	19.23%	-	-
Horiz. %	97.04%	91.58%	241.87%	164.96%	137.88%	119.23%	100.00%	-
DY	6.07	9.20	10.92	8.80	8.33	5.45	6.52	-1.18%
YoY %	-34.02%	-15.75%	24.09%	5.64%	52.84%	-16.41%	-	-
Horiz. %	93.10%	141.10%	167.48%	134.97%	127.76%	83.59%	100.00%	-
P/NAPS	1.81	0.93	0.67	0.78	0.90	0.81	0.88	12.76%
YoY %	94.62%	38.81%	-14.10%	-13.33%	11.11%	-7.95%	-	-
Horiz. %	205.68%	105.68%	76.14%	88.64%	102.27%	92.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	10/05/11	12/05/10	07/05/09	07/05/08	07/05/07	13/06/06	26/05/05	-
Price	1.86	2.29	1.54	1.47	1.85	1.97	2.29	-
P/RPS	0.51	0.46	0.47	0.75	0.71	0.79	0.90	-9.02%
YoY %	10.87%	-2.13%	-37.33%	5.63%	-10.13%	-12.22%	-	-
Horiz. %	56.67%	51.11%	52.22%	83.33%	78.89%	87.78%	100.00%	-
P/EPS	12.05	13.04	5.14	6.94	8.48	8.54	11.33	1.03%
YoY %	-7.59%	153.70%	-25.94%	-18.16%	-0.70%	-24.62%	-	-
Horiz. %	106.35%	115.09%	45.37%	61.25%	74.85%	75.38%	100.00%	-
EY	8.30	7.67	19.46	14.40	11.79	11.71	8.82	-1.00%
YoY %	8.21%	-60.59%	35.14%	22.14%	0.68%	32.77%	-	-
Horiz. %	94.10%	86.96%	220.63%	163.27%	133.67%	132.77%	100.00%	-
DY	5.91	8.76	10.00	8.74	8.11	6.09	6.55	-1.69%
YoY %	-32.53%	-12.40%	14.42%	7.77%	33.17%	-7.02%	-	-
Horiz. %	90.23%	133.74%	152.67%	133.44%	123.82%	92.98%	100.00%	-
P/NAPS	1.86	0.97	0.73	0.78	0.93	0.73	0.88	13.27%
YoY %	91.75%	32.88%	-6.41%	-16.13%	27.40%	-17.05%	-	-
Horiz. %	211.36%	110.23%	82.95%	88.64%	105.68%	82.95%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

949

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

427

GENTING

GENTING BHD

400

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

JCY

JCY INTERNATIONAL BERHAD

357

UCHITEC

UCHI TECHNOLOGIES BHD

326

GENM

GENTING MALAYSIA BERHAD

317

MAYBANK

MALAYAN BANKING BHD

288

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

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

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