[TIENWAH] YoY TTM Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	357,724	369,109	405,366	395,279	355,611	343,143	225,840	7.96%
YoY %	-3.08%	-8.94%	2.55%	11.15%	3.63%	51.94%	-	-
Horiz. %	158.40%	163.44%	179.49%	175.03%	157.46%	151.94%	100.00%	-
PBT	17,486	34,830	51,119	47,181	22,965	25,029	28,455	-7.79%
YoY %	-49.80%	-31.86%	8.35%	105.45%	-8.25%	-12.04%	-	-
Horiz. %	61.45%	122.40%	179.65%	165.81%	80.71%	87.96%	100.00%	-
Tax	-6,269	-6,821	-6,922	-6,481	-2,296	-6,848	-6,295	-0.06%
YoY %	8.09%	1.46%	-6.80%	-182.27%	66.47%	-8.78%	-	-
Horiz. %	99.59%	108.36%	109.96%	102.95%	36.47%	108.78%	100.00%	-
NP	11,217	28,009	44,197	40,700	20,669	18,181	22,160	-10.72%
YoY %	-59.95%	-36.63%	8.59%	96.91%	13.68%	-17.96%	-	-
Horiz. %	50.62%	126.39%	199.44%	183.66%	93.27%	82.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,270	21,240	30,783	27,263	14,922	12,115	20,668	-9.60%
YoY %	-46.94%	-31.00%	12.91%	82.70%	23.17%	-41.38%	-	-
Horiz. %	54.53%	102.77%	148.94%	131.91%	72.20%	58.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.85%	19.58%	13.54%	13.74%	10.00%	27.36%	22.12%	-
YoY %	83.09%	44.61%	-1.46%	37.40%	-63.45%	23.69%	-	-
Horiz. %	162.07%	88.52%	61.21%	62.12%	45.21%	123.69%	100.00%	-
Total Cost	346,507	341,100	361,169	354,579	334,942	324,962	203,680	9.25%
YoY %	1.59%	-5.56%	1.86%	5.86%	3.07%	59.55%	-	-
Horiz. %	170.12%	167.47%	177.32%	174.09%	164.45%	159.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	242,202	235,447	226,763	219,798	96,642	162,157	144,806	8.94%
YoY %	2.87%	3.83%	3.17%	127.44%	-40.40%	11.98%	-	-
Horiz. %	167.26%	162.59%	156.60%	151.79%	66.74%	111.98%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	6,756	13,634	16,444	16,396	10,626	13,824	10,612	-7.24%
YoY %	-50.45%	-17.09%	0.29%	54.30%	-23.13%	30.27%	-	-
Horiz. %	63.66%	128.48%	154.96%	154.50%	100.13%	130.27%	100.00%	-
Div Payout %	59.95%	64.19%	53.42%	60.14%	71.21%	114.11%	51.35%	-
YoY %	-6.61%	20.16%	-11.17%	-15.55%	-37.60%	122.22%	-	-
Horiz. %	116.75%	125.00%	104.03%	117.12%	138.68%	222.22%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	242,202	235,447	226,763	219,798	96,642	162,157	144,806	8.94%
YoY %	2.87%	3.83%	3.17%	127.44%	-40.40%	11.98%	-	-
Horiz. %	167.26%	162.59%	156.60%	151.79%	66.74%	111.98%	100.00%	-
NOSH	96,495	96,495	96,495	96,402	96,642	69,003	68,955	5.75%
YoY %	0.00%	0.00%	0.10%	-0.25%	40.05%	0.07%	-	-
Horiz. %	139.94%	139.94%	139.94%	139.80%	140.15%	100.07%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	3.14%	7.59%	10.90%	10.30%	5.81%	5.30%	9.81%	-
YoY %	-58.63%	-30.37%	5.83%	77.28%	9.62%	-45.97%	-	-
Horiz. %	32.01%	77.37%	111.11%	104.99%	59.23%	54.03%	100.00%	-
ROE	4.65%	9.02%	13.57%	12.40%	15.44%	7.47%	14.27%	-
YoY %	-48.45%	-33.53%	9.44%	-19.69%	106.69%	-47.65%	-	-
Horiz. %	32.59%	63.21%	95.09%	86.90%	108.20%	52.35%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	370.72	382.52	420.09	410.03	367.97	497.28	327.52	2.08%
YoY %	-3.08%	-8.94%	2.45%	11.43%	-26.00%	51.83%	-	-
Horiz. %	113.19%	116.79%	128.26%	125.19%	112.35%	151.83%	100.00%	-
EPS	11.68	22.01	31.90	28.28	15.44	17.56	29.97	-14.52%
YoY %	-46.93%	-31.00%	12.80%	83.16%	-12.07%	-41.41%	-	-
Horiz. %	38.97%	73.44%	106.44%	94.36%	51.52%	58.59%	100.00%	-
DPS	7.00	14.13	17.04	17.00	11.00	20.05	15.40	-12.30%
YoY %	-50.46%	-17.08%	0.24%	54.55%	-45.14%	30.19%	-	-
Horiz. %	45.45%	91.75%	110.65%	110.39%	71.43%	130.19%	100.00%	-
NAPS	2.51	2.44	2.35	2.28	1.00	2.35	2.10	3.01%
YoY %	2.87%	3.83%	3.07%	128.00%	-57.45%	11.90%	-	-
Horiz. %	119.52%	116.19%	111.90%	108.57%	47.62%	111.90%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 96,402
RPS	247.15	255.01	280.06	273.09	245.69	237.07	156.03	7.96%
YoY %	-3.08%	-8.94%	2.55%	11.15%	3.64%	51.94%	-	-
Horiz. %	158.40%	163.44%	179.49%	175.02%	157.46%	151.94%	100.00%	-
EPS	7.79	14.67	21.27	18.84	10.31	8.37	14.28	-9.60%
YoY %	-46.90%	-31.03%	12.90%	82.74%	23.18%	-41.39%	-	-
Horiz. %	54.55%	102.73%	148.95%	131.93%	72.20%	58.61%	100.00%	-
DPS	4.67	9.42	11.36	11.33	7.34	9.55	7.33	-7.23%
YoY %	-50.42%	-17.08%	0.26%	54.36%	-23.14%	30.29%	-	-
Horiz. %	63.71%	128.51%	154.98%	154.57%	100.14%	130.29%	100.00%	-
NAPS	1.6733	1.6267	1.5667	1.5185	0.6677	1.1203	1.0004	8.94%
YoY %	2.86%	3.83%	3.17%	127.42%	-40.40%	11.99%	-	-
Horiz. %	167.26%	162.60%	156.61%	151.79%	66.74%	111.99%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	1.88	2.52	2.27	2.07	1.81	2.18	1.41	-
P/RPS	0.51	0.66	0.54	0.50	0.49	0.44	0.43	2.88%
YoY %	-22.73%	22.22%	8.00%	2.04%	11.36%	2.33%	-	-
Horiz. %	118.60%	153.49%	125.58%	116.28%	113.95%	102.33%	100.00%	-
P/EPS	16.10	11.45	7.12	7.32	11.72	12.42	4.70	22.76%
YoY %	40.61%	60.81%	-2.73%	-37.54%	-5.64%	164.26%	-	-
Horiz. %	342.55%	243.62%	151.49%	155.74%	249.36%	264.26%	100.00%	-
EY	6.21	8.73	14.05	13.66	8.53	8.05	21.26	-18.53%
YoY %	-28.87%	-37.86%	2.86%	60.14%	5.96%	-62.14%	-	-
Horiz. %	29.21%	41.06%	66.09%	64.25%	40.12%	37.86%	100.00%	-
DY	3.72	5.61	7.51	8.21	6.07	9.20	10.92	-16.42%
YoY %	-33.69%	-25.30%	-8.53%	35.26%	-34.02%	-15.75%	-	-
Horiz. %	34.07%	51.37%	68.77%	75.18%	55.59%	84.25%	100.00%	-
P/NAPS	0.75	1.03	0.97	0.91	1.81	0.93	0.67	1.89%
YoY %	-27.18%	6.19%	6.59%	-49.72%	94.62%	38.81%	-	-
Horiz. %	111.94%	153.73%	144.78%	135.82%	270.15%	138.81%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	12/05/15	12/05/14	09/05/13	28/05/12	10/05/11	12/05/10	07/05/09	-
Price	1.87	2.52	2.37	2.13	1.86	2.29	1.54	-
P/RPS	0.50	0.66	0.56	0.52	0.51	0.46	0.47	1.03%
YoY %	-24.24%	17.86%	7.69%	1.96%	10.87%	-2.13%	-	-
Horiz. %	106.38%	140.43%	119.15%	110.64%	108.51%	97.87%	100.00%	-
P/EPS	16.01	11.45	7.43	7.53	12.05	13.04	5.14	20.83%
YoY %	39.83%	54.10%	-1.33%	-37.51%	-7.59%	153.70%	-	-
Horiz. %	311.48%	222.76%	144.55%	146.50%	234.44%	253.70%	100.00%	-
EY	6.25	8.73	13.46	13.28	8.30	7.67	19.46	-17.23%
YoY %	-28.41%	-35.14%	1.36%	60.00%	8.21%	-60.59%	-	-
Horiz. %	32.12%	44.86%	69.17%	68.24%	42.65%	39.41%	100.00%	-
DY	3.74	5.61	7.19	7.98	5.91	8.76	10.00	-15.11%
YoY %	-33.33%	-21.97%	-9.90%	35.03%	-32.53%	-12.40%	-	-
Horiz. %	37.40%	56.10%	71.90%	79.80%	59.10%	87.60%	100.00%	-
P/NAPS	0.75	1.03	1.01	0.93	1.86	0.97	0.73	0.45%
YoY %	-27.18%	1.98%	8.60%	-50.00%	91.75%	32.88%	-	-
Horiz. %	102.74%	141.10%	138.36%	127.40%	254.79%	132.88%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

673

MPI

MALAYSIAN PACIFIC INDUSTRIES

474

HLIND

HONG LEONG INDUSTRIES BHD

471

PTRANS

PERAK TRANSIT BERHAD

416

HARTA

HARTALEGA HOLDINGS BHD

371

MBSB

MALAYSIA BUILDING SOCIETY BHD

367

MYEG

MY E.G. SERVICES BHD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

320

NOTION

NOTION VTEC BHD

309

Daily Stocks

INGENIEU-WB

0.015

+0.01

535,900,300

HSI-HUZ

0.19

-0.015

178,695,600

HSI-CV8

0.155

+0.005

155,585,500

REVENUE

0.225

-0.005

77,226,800

DSONIC

0.52

+0.045

46,853,900

SINKUNG

0.155

+0.01

43,015,800

0.405

+0.01

32,697,600

TOPGLOV

1.17

-0.03

26,833,000

NOTION

0.885

+0.065

23,692,900

SPSETIA

1.52

-0.01

21,986,800

More active Stocks

MPI

35.10

+1.60

143,600

ALLIANZ

22.88

+0.80

19,700

ALLIANZ-PA

23.60

+0.70

9,500

HLIND

11.10

+0.26

131,700

TOYOVEN

1.16

+0.225

2,581,100

YTLPOWR

5.37

+0.19

8,310,800

DKSH

5.20

+0.19

275,300

HUMEIND

3.39

+0.16

1,194,700

HEIM

24.92

+0.16

37,900

GCB

3.54

+0.15

2,765,200

More gainer Stocks

AJI

15.74

-0.38

121,800

CARZO

0.105

-0.195

50,000

DLADY

32.56

-0.18

3,400

TENAGA

12.54

-0.12

433,000

KUAISHO-C17

0.08

-0.12

58,800

F&N

33.04

-0.12

17,000

SAM

5.73

-0.11

32,600

HLBANK

19.30

-0.10

238,100

PANAMY

19.60

-0.10

10,600

PARAGON

3.41

-0.09

15,000

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