[TIENWAH] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	367,374	360,412	348,074	350,076	353,686	355,784	354,812	2.34%
YoY %	1.93%	3.54%	-0.57%	-1.02%	-0.59%	0.27%	-	-
Horiz. %	103.54%	101.58%	98.10%	98.67%	99.68%	100.27%	100.00%	-
PBT	37,622	32,982	13,904	4,684	22,979	28,652	30,788	14.25%
YoY %	14.07%	137.21%	196.84%	-79.62%	-19.80%	-6.94%	-	-
Horiz. %	122.20%	107.13%	45.16%	15.21%	74.64%	93.06%	100.00%	-
Tax	-1,791	-3,606	-1,906	-1,652	-7,159	-5,156	-6,784	-58.74%
YoY %	50.33%	-89.19%	-15.38%	76.92%	-38.85%	24.00%	-	-
Horiz. %	26.40%	53.15%	28.10%	24.35%	105.53%	76.00%	100.00%	-
NP	35,831	29,376	11,998	3,032	15,820	23,496	24,004	30.51%
YoY %	21.97%	144.84%	295.71%	-80.83%	-32.67%	-2.12%	-	-
Horiz. %	149.27%	122.38%	49.98%	12.63%	65.91%	97.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,975	29,596	15,172	8,352	13,531	16,998	18,160	51.65%
YoY %	14.80%	95.07%	81.66%	-38.28%	-20.40%	-6.40%	-	-
Horiz. %	187.09%	162.97%	83.55%	45.99%	74.51%	93.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.76%	10.93%	13.71%	35.27%	31.15%	18.00%	22.03%	-
YoY %	-56.45%	-20.28%	-61.13%	13.23%	73.06%	-18.29%	-	-
Horiz. %	21.61%	49.61%	62.23%	160.10%	141.40%	81.71%	100.00%	-
Total Cost	331,543	331,036	336,076	347,044	337,866	332,288	330,808	0.14%
YoY %	0.15%	-1.50%	-3.16%	2.72%	1.68%	0.45%	-	-
Horiz. %	100.22%	100.07%	101.59%	104.91%	102.13%	100.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,652	279,835	247,027	242,202	236,412	234,482	238,342	12.53%
YoY %	1.72%	13.28%	1.99%	2.45%	0.82%	-1.62%	-	-
Horiz. %	119.43%	117.41%	103.64%	101.62%	99.19%	98.38%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	17,368	5,146	7,719	-	6,754	3,859	5,789	107.60%
YoY %	237.50%	-33.33%	0.00%	-	75.02%	-33.34%	-	-
Horiz. %	300.02%	88.89%	133.34%	-	116.67%	66.66%	100.00%	-
Div Payout %	51.12%	17.39%	50.88%	-	49.92%	22.71%	31.88%	-
YoY %	193.96%	-65.82%	0.00%	-	119.82%	-28.76%	-	-
Horiz. %	160.35%	54.55%	159.60%	-	156.59%	71.24%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	284,652	279,835	247,027	242,202	236,412	234,482	238,342	12.53%
YoY %	1.72%	13.28%	1.99%	2.45%	0.82%	-1.62%	-	-
Horiz. %	119.43%	117.41%	103.64%	101.62%	99.19%	98.38%	100.00%	-
NOSH	96,492	96,495	96,495	96,495	96,495	96,495	96,495	-0.00%
YoY %	-0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	9.75%	8.15%	3.45%	0.87%	4.47%	6.60%	6.77%	-
YoY %	19.63%	136.23%	296.55%	-80.54%	-32.27%	-2.51%	-	-
Horiz. %	144.02%	120.38%	50.96%	12.85%	66.03%	97.49%	100.00%	-
ROE	11.94%	10.58%	6.14%	3.45%	5.72%	7.25%	7.62%	-
YoY %	12.85%	72.31%	77.97%	-39.69%	-21.10%	-4.86%	-	-
Horiz. %	156.69%	138.85%	80.58%	45.28%	75.07%	95.14%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	380.73	373.50	360.72	362.79	366.53	368.71	367.70	2.34%
YoY %	1.94%	3.54%	-0.57%	-1.02%	-0.59%	0.27%	-	-
Horiz. %	103.54%	101.58%	98.10%	98.66%	99.68%	100.27%	100.00%	-
EPS	35.21	30.67	15.72	8.64	14.02	17.61	18.82	51.65%
YoY %	14.80%	95.10%	81.94%	-38.37%	-20.39%	-6.43%	-	-
Horiz. %	187.09%	162.96%	83.53%	45.91%	74.50%	93.57%	100.00%	-
DPS	18.00	5.33	8.00	0.00	7.00	4.00	6.00	107.59%
YoY %	237.71%	-33.38%	0.00%	0.00%	75.00%	-33.33%	-	-
Horiz. %	300.00%	88.83%	133.33%	0.00%	116.67%	66.67%	100.00%	-
NAPS	2.95	2.90	2.56	2.51	2.45	2.43	2.47	12.53%
YoY %	1.72%	13.28%	1.99%	2.45%	0.82%	-1.62%	-	-
Horiz. %	119.43%	117.41%	103.64%	101.62%	99.19%	98.38%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	253.81	249.00	240.48	241.86	244.36	245.80	245.13	2.34%
YoY %	1.93%	3.54%	-0.57%	-1.02%	-0.59%	0.27%	-	-
Horiz. %	103.54%	101.58%	98.10%	98.67%	99.69%	100.27%	100.00%	-
EPS	23.47	20.45	10.48	5.77	9.35	11.74	12.55	51.61%
YoY %	14.77%	95.13%	81.63%	-38.29%	-20.36%	-6.45%	-	-
Horiz. %	187.01%	162.95%	83.51%	45.98%	74.50%	93.55%	100.00%	-
DPS	12.00	3.56	5.33	0.00	4.67	2.67	4.00	107.59%
YoY %	237.08%	-33.21%	0.00%	0.00%	74.91%	-33.25%	-	-
Horiz. %	300.00%	89.00%	133.25%	0.00%	116.75%	66.75%	100.00%	-
NAPS	1.9666	1.9333	1.7067	1.6733	1.6333	1.62	1.6467	12.52%
YoY %	1.72%	13.28%	2.00%	2.45%	0.82%	-1.62%	-	-
Horiz. %	119.43%	117.40%	103.64%	101.62%	99.19%	98.38%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	2.57	1.72	1.74	1.88	1.86	2.16	2.34	-
P/RPS	0.68	0.46	0.48	0.52	0.51	0.59	0.64	4.11%
YoY %	47.83%	-4.17%	-7.69%	1.96%	-13.56%	-7.81%	-	-
Horiz. %	106.25%	71.88%	75.00%	81.25%	79.69%	92.19%	100.00%	-
P/EPS	7.30	5.61	11.07	21.72	13.26	12.26	12.43	-29.80%
YoY %	30.12%	-49.32%	-49.03%	63.80%	8.16%	-1.37%	-	-
Horiz. %	58.73%	45.13%	89.06%	174.74%	106.68%	98.63%	100.00%	-
EY	13.70	17.83	9.04	4.60	7.54	8.16	8.04	42.52%
YoY %	-23.16%	97.23%	96.52%	-38.99%	-7.60%	1.49%	-	-
Horiz. %	170.40%	221.77%	112.44%	57.21%	93.78%	101.49%	100.00%	-
DY	7.00	3.10	4.60	0.00	3.76	1.85	2.56	95.18%
YoY %	125.81%	-32.61%	0.00%	0.00%	103.24%	-27.73%	-	-
Horiz. %	273.44%	121.09%	179.69%	0.00%	146.87%	72.27%	100.00%	-
P/NAPS	0.87	0.59	0.68	0.75	0.76	0.89	0.95	-5.68%
YoY %	47.46%	-13.24%	-9.33%	-1.32%	-14.61%	-6.32%	-	-
Horiz. %	91.58%	62.11%	71.58%	78.95%	80.00%	93.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	22/02/16	11/11/15	10/08/15	12/05/15	16/02/15	13/11/14	06/08/14	-
Price	3.01	1.82	1.68	1.87	1.98	2.10	2.34	-
P/RPS	0.79	0.49	0.47	0.52	0.54	0.57	0.64	15.02%
YoY %	61.22%	4.26%	-9.62%	-3.70%	-5.26%	-10.94%	-	-
Horiz. %	123.44%	76.56%	73.44%	81.25%	84.38%	89.06%	100.00%	-
P/EPS	8.55	5.93	10.68	21.61	14.12	11.92	12.43	-22.02%
YoY %	44.18%	-44.48%	-50.58%	53.05%	18.46%	-4.10%	-	-
Horiz. %	68.79%	47.71%	85.92%	173.85%	113.60%	95.90%	100.00%	-
EY	11.70	16.85	9.36	4.63	7.08	8.39	8.04	28.32%
YoY %	-30.56%	80.02%	102.16%	-34.60%	-15.61%	4.35%	-	-
Horiz. %	145.52%	209.58%	116.42%	57.59%	88.06%	104.35%	100.00%	-
DY	5.98	2.93	4.76	0.00	3.54	1.90	2.56	75.78%
YoY %	104.10%	-38.45%	0.00%	0.00%	86.32%	-25.78%	-	-
Horiz. %	233.59%	114.45%	185.94%	0.00%	138.28%	74.22%	100.00%	-
P/NAPS	1.02	0.63	0.66	0.75	0.81	0.86	0.95	4.84%
YoY %	61.90%	-4.55%	-12.00%	-7.41%	-5.81%	-9.47%	-	-
Horiz. %	107.37%	66.32%	69.47%	78.95%	85.26%	90.53%	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