[TIENWAH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	355,784	354,812	333,924	380,371	389,132	392,336	378,972	-4.11%
YoY %	0.27%	6.26%	-12.21%	-2.25%	-0.82%	3.53%	-	-
Horiz. %	93.88%	93.62%	88.11%	100.37%	102.68%	103.53%	100.00%	-
PBT	28,652	30,788	26,656	41,186	50,948	51,910	52,080	-32.83%
YoY %	-6.94%	15.50%	-35.28%	-19.16%	-1.85%	-0.33%	-	-
Horiz. %	55.02%	59.12%	51.18%	79.08%	97.83%	99.67%	100.00%	-
Tax	-5,156	-6,784	-5,212	-7,363	-7,982	-7,252	-7,380	-21.24%
YoY %	24.00%	-30.16%	29.21%	7.75%	-10.07%	1.73%	-	-
Horiz. %	69.86%	91.92%	70.62%	99.77%	108.16%	98.27%	100.00%	-
NP	23,496	24,004	21,444	33,823	42,965	44,658	44,700	-34.84%
YoY %	-2.12%	11.94%	-36.60%	-21.28%	-3.79%	-0.09%	-	-
Horiz. %	52.56%	53.70%	47.97%	75.67%	96.12%	99.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,998	18,160	17,396	24,526	30,668	32,136	30,540	-32.31%
YoY %	-6.40%	4.39%	-29.07%	-20.03%	-4.57%	5.23%	-	-
Horiz. %	55.66%	59.46%	56.96%	80.31%	100.42%	105.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.00%	22.03%	19.55%	17.88%	15.67%	13.97%	14.17%	-
YoY %	-18.29%	12.69%	9.34%	14.10%	12.17%	-1.41%	-	-
Horiz. %	127.03%	155.47%	137.97%	126.18%	110.59%	98.59%	100.00%	-
Total Cost	332,288	330,808	312,480	346,548	346,166	347,678	334,272	-0.39%
YoY %	0.45%	5.87%	-9.83%	0.11%	-0.43%	4.01%	-	-
Horiz. %	99.41%	98.96%	93.48%	103.67%	103.56%	104.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	234,482	238,342	235,447	228,754	235,447	230,623	226,829	2.23%
YoY %	-1.62%	1.23%	2.93%	-2.84%	2.09%	1.67%	-	-
Horiz. %	103.37%	105.08%	103.80%	100.85%	103.80%	101.67%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	3,859	5,789	-	13,638	9,958	14,937	-	-
YoY %	-33.34%	0.00%	-	36.96%	-33.33%	0.00%	-	-
Horiz. %	25.84%	38.76%	-	91.30%	66.67%	100.00%	-	-
Div Payout %	22.71%	31.88%	-	55.61%	32.47%	46.48%	-	-
YoY %	-28.76%	0.00%	-	71.27%	-30.14%	0.00%	-	-
Horiz. %	48.86%	68.59%	-	119.64%	69.86%	100.00%	-	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	234,482	238,342	235,447	228,754	235,447	230,623	226,829	2.23%
YoY %	-1.62%	1.23%	2.93%	-2.84%	2.09%	1.67%	-	-
Horiz. %	103.37%	105.08%	103.80%	100.85%	103.80%	101.67%	100.00%	-
NOSH	96,495	96,495	96,495	96,521	96,495	96,495	96,523	-0.01%
YoY %	0.00%	0.00%	-0.03%	0.03%	0.00%	-0.03%	-	-
Horiz. %	99.97%	99.97%	99.97%	100.00%	99.97%	99.97%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	6.60%	6.77%	6.42%	8.89%	11.04%	11.38%	11.80%	-
YoY %	-2.51%	5.45%	-27.78%	-19.47%	-2.99%	-3.56%	-	-
Horiz. %	55.93%	57.37%	54.41%	75.34%	93.56%	96.44%	100.00%	-
ROE	7.25%	7.62%	7.39%	10.72%	13.03%	13.93%	13.46%	-
YoY %	-4.86%	3.11%	-31.06%	-17.73%	-6.46%	3.49%	-	-
Horiz. %	53.86%	56.61%	54.90%	79.64%	96.81%	103.49%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	368.71	367.70	346.05	394.08	403.27	406.59	392.62	-4.09%
YoY %	0.27%	6.26%	-12.19%	-2.28%	-0.82%	3.56%	-	-
Horiz. %	93.91%	93.65%	88.14%	100.37%	102.71%	103.56%	100.00%	-
EPS	17.61	18.82	18.04	25.41	31.79	33.30	31.64	-32.31%
YoY %	-6.43%	4.32%	-29.00%	-20.07%	-4.53%	5.25%	-	-
Horiz. %	55.66%	59.48%	57.02%	80.31%	100.47%	105.25%	100.00%	-
DPS	4.00	6.00	0.00	14.13	10.32	15.48	0.00	-
YoY %	-33.33%	0.00%	0.00%	36.92%	-33.33%	0.00%	-	-
Horiz. %	25.84%	38.76%	0.00%	91.28%	66.67%	100.00%	-	-
NAPS	2.43	2.47	2.44	2.37	2.44	2.39	2.35	2.25%
YoY %	-1.62%	1.23%	2.95%	-2.87%	2.09%	1.70%	-	-
Horiz. %	103.40%	105.11%	103.83%	100.85%	103.83%	101.70%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	245.80	245.13	230.70	262.79	268.84	271.06	261.82	-4.11%
YoY %	0.27%	6.25%	-12.21%	-2.25%	-0.82%	3.53%	-	-
Horiz. %	93.88%	93.63%	88.11%	100.37%	102.68%	103.53%	100.00%	-
EPS	11.74	12.55	12.02	16.94	21.19	22.20	21.10	-32.32%
YoY %	-6.45%	4.41%	-29.04%	-20.06%	-4.55%	5.21%	-	-
Horiz. %	55.64%	59.48%	56.97%	80.28%	100.43%	105.21%	100.00%	-
DPS	2.67	4.00	0.00	9.42	6.88	10.32	0.00	-
YoY %	-33.25%	0.00%	0.00%	36.92%	-33.33%	0.00%	-	-
Horiz. %	25.87%	38.76%	0.00%	91.28%	66.67%	100.00%	-	-
NAPS	1.62	1.6467	1.6267	1.5804	1.6267	1.5933	1.5671	2.23%
YoY %	-1.62%	1.23%	2.93%	-2.85%	2.10%	1.67%	-	-
Horiz. %	103.38%	105.08%	103.80%	100.85%	103.80%	101.67%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	2.16	2.34	2.52	2.68	2.41	2.38	2.27	-
P/RPS	0.59	0.64	0.73	0.68	0.60	0.59	0.58	1.14%
YoY %	-7.81%	-12.33%	7.35%	13.33%	1.69%	1.72%	-	-
Horiz. %	101.72%	110.34%	125.86%	117.24%	103.45%	101.72%	100.00%	-
P/EPS	12.26	12.43	13.98	10.55	7.58	7.15	7.17	42.94%
YoY %	-1.37%	-11.09%	32.51%	39.18%	6.01%	-0.28%	-	-
Horiz. %	170.99%	173.36%	194.98%	147.14%	105.72%	99.72%	100.00%	-
EY	8.16	8.04	7.15	9.48	13.19	13.99	13.94	-30.00%
YoY %	1.49%	12.45%	-24.58%	-28.13%	-5.72%	0.36%	-	-
Horiz. %	58.54%	57.68%	51.29%	68.01%	94.62%	100.36%	100.00%	-
DY	1.85	2.56	0.00	5.27	4.28	6.50	0.00	-
YoY %	-27.73%	0.00%	0.00%	23.13%	-34.15%	0.00%	-	-
Horiz. %	28.46%	39.38%	0.00%	81.08%	65.85%	100.00%	-	-
P/NAPS	0.89	0.95	1.03	1.13	0.99	1.00	0.97	-5.57%
YoY %	-6.32%	-7.77%	-8.85%	14.14%	-1.00%	3.09%	-	-
Horiz. %	91.75%	97.94%	106.19%	116.49%	102.06%	103.09%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	13/11/14	06/08/14	12/05/14	25/02/14	07/11/13	01/08/13	09/05/13	-
Price	2.10	2.34	2.52	2.58	2.60	2.36	2.37	-
P/RPS	0.57	0.64	0.73	0.65	0.64	0.58	0.60	-3.35%
YoY %	-10.94%	-12.33%	12.31%	1.56%	10.34%	-3.33%	-	-
Horiz. %	95.00%	106.67%	121.67%	108.33%	106.67%	96.67%	100.00%	-
P/EPS	11.92	12.43	13.98	10.15	8.18	7.09	7.49	36.27%
YoY %	-4.10%	-11.09%	37.73%	24.08%	15.37%	-5.34%	-	-
Horiz. %	159.15%	165.95%	186.65%	135.51%	109.21%	94.66%	100.00%	-
EY	8.39	8.04	7.15	9.85	12.22	14.11	13.35	-26.60%
YoY %	4.35%	12.45%	-27.41%	-19.39%	-13.39%	5.69%	-	-
Horiz. %	62.85%	60.22%	53.56%	73.78%	91.54%	105.69%	100.00%	-
DY	1.90	2.56	0.00	5.48	3.97	6.56	0.00	-
YoY %	-25.78%	0.00%	0.00%	38.04%	-39.48%	0.00%	-	-
Horiz. %	28.96%	39.02%	0.00%	83.54%	60.52%	100.00%	-	-
P/NAPS	0.86	0.95	1.03	1.09	1.07	0.99	1.01	-10.15%
YoY %	-9.47%	-7.77%	-5.50%	1.87%	8.08%	-1.98%	-	-
Horiz. %	85.15%	94.06%	101.98%	107.92%	105.94%	98.02%	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