[TIENWAH] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	405,366	395,279	355,611	343,143	225,840	135,318	118,545	22.71%
YoY %	2.55%	11.15%	3.63%	51.94%	66.90%	14.15%	-	-
Horiz. %	341.95%	333.44%	299.98%	289.46%	190.51%	114.15%	100.00%	-
PBT	51,119	47,181	22,965	25,029	28,455	17,400	14,998	22.65%
YoY %	8.35%	105.45%	-8.25%	-12.04%	63.53%	16.02%	-	-
Horiz. %	340.84%	314.58%	153.12%	166.88%	189.73%	116.02%	100.00%	-
Tax	-6,922	-6,481	-2,296	-6,848	-6,295	-1,663	-3,758	10.70%
YoY %	-6.80%	-182.27%	66.47%	-8.78%	-278.53%	55.75%	-	-
Horiz. %	184.19%	172.46%	61.10%	182.22%	167.51%	44.25%	100.00%	-
NP	44,197	40,700	20,669	18,181	22,160	15,737	11,240	25.60%
YoY %	8.59%	96.91%	13.68%	-17.96%	40.81%	40.01%	-	-
Horiz. %	393.21%	362.10%	183.89%	161.75%	197.15%	140.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,783	27,263	14,922	12,115	20,668	14,572	9,953	20.68%
YoY %	12.91%	82.70%	23.17%	-41.38%	41.83%	46.41%	-	-
Horiz. %	309.28%	273.92%	149.92%	121.72%	207.66%	146.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.54%	13.74%	10.00%	27.36%	22.12%	9.56%	25.06%	-
YoY %	-1.46%	37.40%	-63.45%	23.69%	131.38%	-61.85%	-	-
Horiz. %	54.03%	54.83%	39.90%	109.18%	88.27%	38.15%	100.00%	-
Total Cost	361,169	354,579	334,942	324,962	203,680	119,581	107,305	22.39%
YoY %	1.86%	5.86%	3.07%	59.55%	70.33%	11.44%	-	-
Horiz. %	336.58%	330.44%	312.14%	302.84%	189.81%	111.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	226,763	219,798	96,642	162,157	144,806	129,423	91,259	16.36%
YoY %	3.17%	127.44%	-40.40%	11.98%	11.89%	41.82%	-	-
Horiz. %	248.48%	240.85%	105.90%	177.69%	158.68%	141.82%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	16,444	16,396	10,626	13,824	10,612	8,846	6,822	15.77%
YoY %	0.29%	54.30%	-23.13%	30.27%	19.96%	29.67%	-	-
Horiz. %	241.04%	240.34%	155.76%	202.64%	155.56%	129.67%	100.00%	-
Div Payout %	53.42%	60.14%	71.21%	114.11%	51.35%	60.71%	68.54%	-
YoY %	-11.17%	-15.55%	-37.60%	122.22%	-15.42%	-11.42%	-	-
Horiz. %	77.94%	87.74%	103.90%	166.49%	74.92%	88.58%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	226,763	219,798	96,642	162,157	144,806	129,423	91,259	16.36%
YoY %	3.17%	127.44%	-40.40%	11.98%	11.89%	41.82%	-	-
Horiz. %	248.48%	240.85%	105.90%	177.69%	158.68%	141.82%	100.00%	-
NOSH	96,495	96,402	96,642	69,003	68,955	68,842	45,629	13.28%
YoY %	0.10%	-0.25%	40.05%	0.07%	0.16%	50.87%	-	-
Horiz. %	211.48%	211.27%	211.80%	151.23%	151.12%	150.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	10.90%	10.30%	5.81%	5.30%	9.81%	11.63%	9.48%	-
YoY %	5.83%	77.28%	9.62%	-45.97%	-15.65%	22.68%	-	-
Horiz. %	114.98%	108.65%	61.29%	55.91%	103.48%	122.68%	100.00%	-
ROE	13.57%	12.40%	15.44%	7.47%	14.27%	11.26%	10.91%	-
YoY %	9.44%	-19.69%	106.69%	-47.65%	26.73%	3.21%	-	-
Horiz. %	124.38%	113.66%	141.52%	68.47%	130.80%	103.21%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	420.09	410.03	367.97	497.28	327.52	196.56	259.80	8.33%
YoY %	2.45%	11.43%	-26.00%	51.83%	66.63%	-24.34%	-	-
Horiz. %	161.70%	157.83%	141.64%	191.41%	126.07%	75.66%	100.00%	-
EPS	31.90	28.28	15.44	17.56	29.97	21.17	21.81	6.53%
YoY %	12.80%	83.16%	-12.07%	-41.41%	41.57%	-2.93%	-	-
Horiz. %	146.26%	129.67%	70.79%	80.51%	137.41%	97.07%	100.00%	-
DPS	17.04	17.00	11.00	20.05	15.40	12.85	15.00	2.14%
YoY %	0.24%	54.55%	-45.14%	30.19%	19.84%	-14.33%	-	-
Horiz. %	113.60%	113.33%	73.33%	133.67%	102.67%	85.67%	100.00%	-
NAPS	2.35	2.28	1.00	2.35	2.10	1.88	2.00	2.72%
YoY %	3.07%	128.00%	-57.45%	11.90%	11.70%	-6.00%	-	-
Horiz. %	117.50%	114.00%	50.00%	117.50%	105.00%	94.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 69,003
RPS	280.06	273.09	245.69	237.07	156.03	93.49	81.90	22.71%
YoY %	2.55%	11.15%	3.64%	51.94%	66.89%	14.15%	-	-
Horiz. %	341.95%	333.44%	299.99%	289.46%	190.51%	114.15%	100.00%	-
EPS	21.27	18.84	10.31	8.37	14.28	10.07	6.88	20.67%
YoY %	12.90%	82.74%	23.18%	-41.39%	41.81%	46.37%	-	-
Horiz. %	309.16%	273.84%	149.85%	121.66%	207.56%	146.37%	100.00%	-
DPS	11.36	11.33	7.34	9.55	7.33	6.11	4.71	15.78%
YoY %	0.26%	54.36%	-23.14%	30.29%	19.97%	29.72%	-	-
Horiz. %	241.19%	240.55%	155.84%	202.76%	155.63%	129.72%	100.00%	-
NAPS	1.5667	1.5185	0.6677	1.1203	1.0004	0.8942	0.6305	16.36%
YoY %	3.17%	127.42%	-40.40%	11.99%	11.88%	41.82%	-	-
Horiz. %	248.49%	240.84%	105.90%	177.68%	158.67%	141.82%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	2.27	2.07	1.81	2.18	1.41	1.46	1.80	-
P/RPS	0.54	0.50	0.49	0.44	0.43	0.74	0.69	-3.99%
YoY %	8.00%	2.04%	11.36%	2.33%	-41.89%	7.25%	-	-
Horiz. %	78.26%	72.46%	71.01%	63.77%	62.32%	107.25%	100.00%	-
P/EPS	7.12	7.32	11.72	12.42	4.70	6.90	8.25	-2.42%
YoY %	-2.73%	-37.54%	-5.64%	164.26%	-31.88%	-16.36%	-	-
Horiz. %	86.30%	88.73%	142.06%	150.55%	56.97%	83.64%	100.00%	-
EY	14.05	13.66	8.53	8.05	21.26	14.50	12.12	2.49%
YoY %	2.86%	60.14%	5.96%	-62.14%	46.62%	19.64%	-	-
Horiz. %	115.92%	112.71%	70.38%	66.42%	175.41%	119.64%	100.00%	-
DY	7.51	8.21	6.07	9.20	10.92	8.80	8.33	-1.71%
YoY %	-8.53%	35.26%	-34.02%	-15.75%	24.09%	5.64%	-	-
Horiz. %	90.16%	98.56%	72.87%	110.44%	131.09%	105.64%	100.00%	-
P/NAPS	0.97	0.91	1.81	0.93	0.67	0.78	0.90	1.25%
YoY %	6.59%	-49.72%	94.62%	38.81%	-14.10%	-13.33%	-	-
Horiz. %	107.78%	101.11%	201.11%	103.33%	74.44%	86.67%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	09/05/13	28/05/12	10/05/11	12/05/10	07/05/09	07/05/08	07/05/07	-
Price	2.37	2.13	1.86	2.29	1.54	1.47	1.85	-
P/RPS	0.56	0.52	0.51	0.46	0.47	0.75	0.71	-3.87%
YoY %	7.69%	1.96%	10.87%	-2.13%	-37.33%	5.63%	-	-
Horiz. %	78.87%	73.24%	71.83%	64.79%	66.20%	105.63%	100.00%	-
P/EPS	7.43	7.53	12.05	13.04	5.14	6.94	8.48	-2.17%
YoY %	-1.33%	-37.51%	-7.59%	153.70%	-25.94%	-18.16%	-	-
Horiz. %	87.62%	88.80%	142.10%	153.77%	60.61%	81.84%	100.00%	-
EY	13.46	13.28	8.30	7.67	19.46	14.40	11.79	2.23%
YoY %	1.36%	60.00%	8.21%	-60.59%	35.14%	22.14%	-	-
Horiz. %	114.16%	112.64%	70.40%	65.06%	165.06%	122.14%	100.00%	-
DY	7.19	7.98	5.91	8.76	10.00	8.74	8.11	-1.98%
YoY %	-9.90%	35.03%	-32.53%	-12.40%	14.42%	7.77%	-	-
Horiz. %	88.66%	98.40%	72.87%	108.01%	123.30%	107.77%	100.00%	-
P/NAPS	1.01	0.93	1.86	0.97	0.73	0.78	0.93	1.38%
YoY %	8.60%	-50.00%	91.75%	32.88%	-6.41%	-16.13%	-	-
Horiz. %	108.60%	100.00%	200.00%	104.30%	78.49%	83.87%	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