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

Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -21.6%
YoY- -41.38%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 405,366 395,279 355,611 343,143 225,840 135,318 118,545 22.71%
PBT 51,119 47,181 22,965 25,029 28,455 17,400 14,998 22.65%
Tax -6,922 -6,481 -2,296 -6,848 -6,295 -1,663 -3,758 10.70%
NP 44,197 40,700 20,669 18,181 22,160 15,737 11,240 25.60%
-
NP to SH 30,783 27,263 14,922 12,115 20,668 14,572 9,953 20.68%
-
Tax Rate 13.54% 13.74% 10.00% 27.36% 22.12% 9.56% 25.06% -
Total Cost 361,169 354,579 334,942 324,962 203,680 119,581 107,305 22.39%
-
Net Worth 226,763 219,798 96,642 162,157 144,806 129,423 91,259 16.36%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 16,444 16,396 10,626 13,824 10,612 8,846 6,822 15.77%
Div Payout % 53.42% 60.14% 71.21% 114.11% 51.35% 60.71% 68.54% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 226,763 219,798 96,642 162,157 144,806 129,423 91,259 16.36%
NOSH 96,495 96,402 96,642 69,003 68,955 68,842 45,629 13.28%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.90% 10.30% 5.81% 5.30% 9.81% 11.63% 9.48% -
ROE 13.57% 12.40% 15.44% 7.47% 14.27% 11.26% 10.91% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 420.09 410.03 367.97 497.28 327.52 196.56 259.80 8.33%
EPS 31.90 28.28 15.44 17.56 29.97 21.17 21.81 6.53%
DPS 17.04 17.00 11.00 20.05 15.40 12.85 15.00 2.14%
NAPS 2.35 2.28 1.00 2.35 2.10 1.88 2.00 2.72%
Adjusted Per Share Value based on latest NOSH - 69,003
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 280.06 273.09 245.69 237.07 156.03 93.49 81.90 22.71%
EPS 21.27 18.84 10.31 8.37 14.28 10.07 6.88 20.67%
DPS 11.36 11.33 7.34 9.55 7.33 6.11 4.71 15.78%
NAPS 1.5667 1.5185 0.6677 1.1203 1.0004 0.8942 0.6305 16.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
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%
P/EPS 7.12 7.32 11.72 12.42 4.70 6.90 8.25 -2.42%
EY 14.05 13.66 8.53 8.05 21.26 14.50 12.12 2.49%
DY 7.51 8.21 6.07 9.20 10.92 8.80 8.33 -1.71%
P/NAPS 0.97 0.91 1.81 0.93 0.67 0.78 0.90 1.25%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
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%
P/EPS 7.43 7.53 12.05 13.04 5.14 6.94 8.48 -2.17%
EY 13.46 13.28 8.30 7.67 19.46 14.40 11.79 2.23%
DY 7.19 7.98 5.91 8.76 10.00 8.74 8.11 -1.98%
P/NAPS 1.01 0.93 1.86 0.97 0.73 0.78 0.93 1.38%

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

Post a Comment