[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	186,059	161,962	158,200	141,980	129,663	130,484	121,502	32.68%
YoY %	14.88%	2.38%	11.42%	9.50%	-0.63%	7.39%	-	-
Horiz. %	153.13%	133.30%	130.20%	116.85%	106.72%	107.39%	100.00%	-
PBT	25,077	22,181	21,316	18,708	16,659	16,844	14,370	44.70%
YoY %	13.06%	4.06%	13.94%	12.30%	-1.10%	17.22%	-	-
Horiz. %	174.51%	154.36%	148.34%	130.19%	115.93%	117.22%	100.00%	-
Tax	-5,525	-5,090	-4,098	-3,804	-1,363	-2,117	-2,026	94.59%
YoY %	-8.55%	-24.21%	-7.73%	-179.09%	35.62%	-4.49%	-	-
Horiz. %	272.70%	251.23%	202.27%	187.76%	67.28%	104.49%	100.00%	-
NP	19,552	17,090	17,218	14,904	15,296	14,726	12,344	35.69%
YoY %	14.41%	-0.74%	15.53%	-2.56%	3.87%	19.30%	-	-
Horiz. %	158.39%	138.45%	139.48%	120.74%	123.91%	119.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,705	15,742	15,804	13,796	14,056	13,694	12,344	31.76%
YoY %	18.82%	-0.39%	14.55%	-1.85%	2.64%	10.94%	-	-
Horiz. %	151.53%	127.53%	128.03%	111.76%	113.87%	110.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.03%	22.95%	19.22%	20.33%	8.18%	12.57%	14.10%	-
YoY %	-4.01%	19.41%	-5.46%	148.53%	-34.92%	-10.85%	-	-
Horiz. %	156.24%	162.77%	136.31%	144.18%	58.01%	89.15%	100.00%	-
Total Cost	166,507	144,872	140,982	127,076	114,367	115,757	109,158	32.34%
YoY %	14.93%	2.76%	10.94%	11.11%	-1.20%	6.05%	-	-
Horiz. %	152.54%	132.72%	129.15%	116.41%	104.77%	106.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,286	130,269	129,518	129,423	126,222	122,447	132,503	4.35%
YoY %	8.46%	0.58%	0.07%	2.54%	3.08%	-7.59%	-	-
Horiz. %	106.63%	98.31%	97.75%	97.68%	95.26%	92.41%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	10,613	5,514	8,267	-	10,975	6,091	9,851	5.06%
YoY %	92.47%	-33.30%	0.00%	-	80.18%	-38.17%	-	-
Horiz. %	107.74%	55.97%	83.92%	-	111.41%	61.83%	100.00%	-
Div Payout %	56.74%	35.03%	52.31%	-	78.09%	44.48%	79.81%	-
YoY %	61.98%	-33.03%	0.00%	-	75.56%	-44.27%	-	-
Horiz. %	71.09%	43.89%	65.54%	-	97.84%	55.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	141,286	130,269	129,518	129,423	126,222	122,447	132,503	4.35%
YoY %	8.46%	0.58%	0.07%	2.54%	3.08%	-7.59%	-	-
Horiz. %	106.63%	98.31%	97.75%	97.68%	95.26%	92.41%	100.00%	-
NOSH	68,920	68,925	68,892	68,842	68,599	45,689	49,257	24.97%
YoY %	-0.01%	0.05%	0.07%	0.35%	50.14%	-7.24%	-	-
Horiz. %	139.92%	139.93%	139.86%	139.76%	139.27%	92.76%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	10.51%	10.55%	10.88%	10.50%	11.80%	11.29%	10.16%	-
YoY %	-0.38%	-3.03%	3.62%	-11.02%	4.52%	11.12%	-	-
Horiz. %	103.44%	103.84%	107.09%	103.35%	116.14%	111.12%	100.00%	-
ROE	13.24%	12.08%	12.20%	10.66%	11.14%	11.18%	9.32%	-
YoY %	9.60%	-0.98%	14.45%	-4.31%	-0.36%	19.96%	-	-
Horiz. %	142.06%	129.61%	130.90%	114.38%	119.53%	119.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	269.96	234.98	229.63	206.24	189.02	285.59	246.67	6.17%
YoY %	14.89%	2.33%	11.34%	9.11%	-33.81%	15.78%	-	-
Horiz. %	109.44%	95.26%	93.09%	83.61%	76.63%	115.78%	100.00%	-
EPS	27.14	22.84	22.94	20.04	20.49	29.97	25.06	5.43%
YoY %	18.83%	-0.44%	14.47%	-2.20%	-31.63%	19.59%	-	-
Horiz. %	108.30%	91.14%	91.54%	79.97%	81.76%	119.59%	100.00%	-
DPS	15.40	8.00	12.00	0.00	16.00	13.33	20.00	-15.92%
YoY %	92.50%	-33.33%	0.00%	0.00%	20.03%	-33.35%	-	-
Horiz. %	77.00%	40.00%	60.00%	0.00%	80.00%	66.65%	100.00%	-
NAPS	2.05	1.89	1.88	1.88	1.84	2.68	2.69	-16.49%
YoY %	8.47%	0.53%	0.00%	2.17%	-31.34%	-0.37%	-	-
Horiz. %	76.21%	70.26%	69.89%	69.89%	68.40%	99.63%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 68,842
RPS	128.54	111.90	109.30	98.09	89.58	90.15	83.94	32.68%
YoY %	14.87%	2.38%	11.43%	9.50%	-0.63%	7.40%	-	-
Horiz. %	153.13%	133.31%	130.21%	116.86%	106.72%	107.40%	100.00%	-
EPS	12.92	10.88	10.92	9.53	9.71	9.46	8.53	31.72%
YoY %	18.75%	-0.37%	14.59%	-1.85%	2.64%	10.90%	-	-
Horiz. %	151.47%	127.55%	128.02%	111.72%	113.83%	110.90%	100.00%	-
DPS	7.33	3.81	5.71	0.00	7.58	4.21	6.81	5.00%
YoY %	92.39%	-33.27%	0.00%	0.00%	80.05%	-38.18%	-	-
Horiz. %	107.64%	55.95%	83.85%	0.00%	111.31%	61.82%	100.00%	-
NAPS	0.9761	0.90	0.8948	0.8942	0.8721	0.846	0.9154	4.35%
YoY %	8.46%	0.58%	0.07%	2.53%	3.09%	-7.58%	-	-
Horiz. %	106.63%	98.32%	97.75%	97.68%	95.27%	92.42%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.20	1.24	1.38	1.46	1.42	2.42	2.08	-
P/RPS	0.44	0.53	0.60	0.71	0.75	0.85	0.84	-34.89%
YoY %	-16.98%	-11.67%	-15.49%	-5.33%	-11.76%	1.19%	-	-
Horiz. %	52.38%	63.10%	71.43%	84.52%	89.29%	101.19%	100.00%	-
P/EPS	4.42	5.43	6.02	7.29	6.93	8.07	8.30	-34.17%
YoY %	-18.60%	-9.80%	-17.42%	5.19%	-14.13%	-2.77%	-	-
Horiz. %	53.25%	65.42%	72.53%	87.83%	83.49%	97.23%	100.00%	-
EY	22.62	18.42	16.62	13.73	14.43	12.39	12.05	51.88%
YoY %	22.80%	10.83%	21.05%	-4.85%	16.46%	2.82%	-	-
Horiz. %	187.72%	152.86%	137.93%	113.94%	119.75%	102.82%	100.00%	-
DY	12.83	6.45	8.70	0.00	11.27	5.51	9.62	21.05%
YoY %	98.91%	-25.86%	0.00%	0.00%	104.54%	-42.72%	-	-
Horiz. %	133.37%	67.05%	90.44%	0.00%	117.15%	57.28%	100.00%	-
P/NAPS	0.59	0.66	0.73	0.78	0.77	0.90	0.77	-16.19%
YoY %	-10.61%	-9.59%	-6.41%	1.30%	-14.44%	16.88%	-	-
Horiz. %	76.62%	85.71%	94.81%	101.30%	100.00%	116.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	11/11/08	06/08/08	07/05/08	25/02/08	05/11/07	02/08/07	-
Price	1.29	1.19	1.43	1.47	1.30	1.38	2.10	-
P/RPS	0.48	0.51	0.62	0.71	0.69	0.48	0.85	-31.56%
YoY %	-5.88%	-17.74%	-12.68%	2.90%	43.75%	-43.53%	-	-
Horiz. %	56.47%	60.00%	72.94%	83.53%	81.18%	56.47%	100.00%	-
P/EPS	4.75	5.21	6.23	7.34	6.34	4.60	8.38	-31.39%
YoY %	-8.83%	-16.37%	-15.12%	15.77%	37.83%	-45.11%	-	-
Horiz. %	56.68%	62.17%	74.34%	87.59%	75.66%	54.89%	100.00%	-
EY	21.04	19.19	16.04	13.63	15.76	21.72	11.93	45.72%
YoY %	9.64%	19.64%	17.68%	-13.52%	-27.44%	82.06%	-	-
Horiz. %	176.36%	160.85%	134.45%	114.25%	132.10%	182.06%	100.00%	-
DY	11.94	6.72	8.39	0.00	12.31	9.66	9.52	16.21%
YoY %	77.68%	-19.90%	0.00%	0.00%	27.43%	1.47%	-	-
Horiz. %	125.42%	70.59%	88.13%	0.00%	129.31%	101.47%	100.00%	-
P/NAPS	0.63	0.63	0.76	0.78	0.71	0.51	0.78	-13.21%
YoY %	0.00%	-17.11%	-2.56%	9.86%	39.22%	-34.62%	-	-
Horiz. %	80.77%	80.77%	97.44%	100.00%	91.03%	65.38%	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