[TIENWAH] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	35,495	129,663	97,863	60,751	29,840	115,814	87,574	-45.20%
YoY %	-72.63%	32.49%	61.09%	103.59%	-74.23%	32.25%	-	-
Horiz. %	40.53%	148.06%	111.75%	69.37%	34.07%	132.25%	100.00%	-
PBT	4,677	16,659	12,633	7,185	3,936	14,076	10,241	-40.66%
YoY %	-71.93%	31.87%	75.82%	82.55%	-72.04%	37.45%	-	-
Horiz. %	45.67%	162.67%	123.36%	70.16%	38.43%	137.45%	100.00%	-
Tax	-951	-1,363	-1,588	-1,013	-651	-4,012	-2,974	-53.20%
YoY %	30.23%	14.17%	-56.76%	-55.61%	83.77%	-34.90%	-	-
Horiz. %	31.98%	45.83%	53.40%	34.06%	21.89%	134.90%	100.00%	-
NP	3,726	15,296	11,045	6,172	3,285	10,064	7,267	-35.91%
YoY %	-75.64%	38.49%	78.95%	87.88%	-67.36%	38.49%	-	-
Horiz. %	51.27%	210.49%	151.99%	84.93%	45.20%	138.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,449	14,056	10,271	6,172	2,934	8,437	6,026	-31.04%
YoY %	-75.46%	36.85%	66.41%	110.36%	-65.22%	40.01%	-	-
Horiz. %	57.24%	233.26%	170.44%	102.42%	48.69%	140.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.33%	8.18%	12.57%	14.10%	16.54%	28.50%	29.04%	-
YoY %	148.53%	-34.92%	-10.85%	-14.75%	-41.96%	-1.86%	-	-
Horiz. %	70.01%	28.17%	43.29%	48.55%	56.96%	98.14%	100.00%	-
Total Cost	31,769	114,367	86,818	54,579	26,555	105,750	80,307	-46.08%
YoY %	-72.22%	31.73%	59.07%	105.53%	-74.89%	31.68%	-	-
Horiz. %	39.56%	142.41%	108.11%	67.96%	33.07%	131.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,423	126,222	122,447	132,503	122,288	118,709	116,793	7.07%
YoY %	2.54%	3.08%	-7.59%	8.35%	3.01%	1.64%	-	-
Horiz. %	110.81%	108.07%	104.84%	113.45%	104.70%	101.64%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	10,975	4,568	4,925	-	6,822	4,544	-
YoY %	-	140.26%	-7.25%	0.00%	-	50.13%	-	-
Horiz. %	-	241.53%	100.53%	108.38%	-	150.13%	100.00%	-
Div Payout %	-	78.09%	44.48%	79.81%	-	80.86%	75.41%	-
YoY %	-	75.56%	-44.27%	0.00%	-	7.23%	-	-
Horiz. %	-	103.55%	58.98%	105.83%	-	107.23%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	129,423	126,222	122,447	132,503	122,288	118,709	116,793	7.07%
YoY %	2.54%	3.08%	-7.59%	8.35%	3.01%	1.64%	-	-
Horiz. %	110.81%	108.07%	104.84%	113.45%	104.70%	101.64%	100.00%	-
NOSH	68,842	68,599	45,689	49,257	45,629	45,482	45,444	31.86%
YoY %	0.35%	50.14%	-7.24%	7.95%	0.32%	0.08%	-	-
Horiz. %	151.49%	150.95%	100.54%	108.39%	100.41%	100.08%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	10.50%	11.80%	11.29%	10.16%	11.01%	8.69%	8.30%	-
YoY %	-11.02%	4.52%	11.12%	-7.72%	26.70%	4.70%	-	-
Horiz. %	126.51%	142.17%	136.02%	122.41%	132.65%	104.70%	100.00%	-
ROE	2.66%	11.14%	8.39%	4.66%	2.40%	7.11%	5.16%	-
YoY %	-76.12%	32.78%	80.04%	94.17%	-66.24%	37.79%	-	-
Horiz. %	51.55%	215.89%	162.60%	90.31%	46.51%	137.79%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	51.56	189.02	214.19	123.33	65.40	254.63	192.70	-58.44%
YoY %	-72.72%	-11.75%	73.67%	88.58%	-74.32%	32.14%	-	-
Horiz. %	26.76%	98.09%	111.15%	64.00%	33.94%	132.14%	100.00%	-
EPS	5.01	20.49	22.48	12.53	6.43	18.55	13.26	-47.70%
YoY %	-75.55%	-8.85%	79.41%	94.87%	-65.34%	39.89%	-	-
Horiz. %	37.78%	154.52%	169.53%	94.49%	48.49%	139.89%	100.00%	-
DPS	0.00	16.00	10.00	10.00	0.00	15.00	10.00	-
YoY %	0.00%	60.00%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	160.00%	100.00%	100.00%	0.00%	150.00%	100.00%	-
NAPS	1.88	1.84	2.68	2.69	2.68	2.61	2.57	-18.79%
YoY %	2.17%	-31.34%	-0.37%	0.37%	2.68%	1.56%	-	-
Horiz. %	73.15%	71.60%	104.28%	104.67%	104.28%	101.56%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 47,327
RPS	24.52	89.58	67.61	41.97	20.62	80.01	60.50	-45.20%
YoY %	-72.63%	32.50%	61.09%	103.54%	-74.23%	32.25%	-	-
Horiz. %	40.53%	148.07%	111.75%	69.37%	34.08%	132.25%	100.00%	-
EPS	2.38	9.71	7.10	4.26	2.03	5.83	4.16	-31.06%
YoY %	-75.49%	36.76%	66.67%	109.85%	-65.18%	40.14%	-	-
Horiz. %	57.21%	233.41%	170.67%	102.40%	48.80%	140.14%	100.00%	-
DPS	0.00	7.58	3.16	3.40	0.00	4.71	3.14	-
YoY %	0.00%	139.87%	-7.06%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	241.40%	100.64%	108.28%	0.00%	150.00%	100.00%	-
NAPS	0.8942	0.8721	0.846	0.9154	0.8449	0.8201	0.8069	7.08%
YoY %	2.53%	3.09%	-7.58%	8.34%	3.02%	1.64%	-	-
Horiz. %	110.82%	108.08%	104.85%	113.45%	104.71%	101.64%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.46	1.42	2.42	2.08	1.80	1.87	1.88	-
P/RPS	2.83	0.75	1.13	1.69	2.75	0.73	0.98	102.65%
YoY %	277.33%	-33.63%	-33.14%	-38.55%	276.71%	-25.51%	-	-
Horiz. %	288.78%	76.53%	115.31%	172.45%	280.61%	74.49%	100.00%	-
P/EPS	29.14	6.93	10.77	16.60	27.99	10.08	14.18	61.56%
YoY %	320.49%	-35.65%	-35.12%	-40.69%	177.68%	-28.91%	-	-
Horiz. %	205.50%	48.87%	75.95%	117.07%	197.39%	71.09%	100.00%	-
EY	3.43	14.43	9.29	6.02	3.57	9.92	7.05	-38.11%
YoY %	-76.23%	55.33%	54.32%	68.63%	-64.01%	40.71%	-	-
Horiz. %	48.65%	204.68%	131.77%	85.39%	50.64%	140.71%	100.00%	-
DY	0.00	11.27	4.13	4.81	0.00	8.02	5.32	-
YoY %	0.00%	172.88%	-14.14%	0.00%	0.00%	50.75%	-	-
Horiz. %	0.00%	211.84%	77.63%	90.41%	0.00%	150.75%	100.00%	-
P/NAPS	0.78	0.77	0.90	0.77	0.67	0.72	0.73	4.51%
YoY %	1.30%	-14.44%	16.88%	14.93%	-6.94%	-1.37%	-	-
Horiz. %	106.85%	105.48%	123.29%	105.48%	91.78%	98.63%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	07/05/08	25/02/08	05/11/07	02/08/07	07/05/07	26/02/07	20/11/06	-
Price	1.47	1.30	1.38	2.10	1.85	1.90	1.96	-
P/RPS	2.85	0.69	0.64	1.70	2.83	0.75	1.02	98.25%
YoY %	313.04%	7.81%	-62.35%	-39.93%	277.33%	-26.47%	-	-
Horiz. %	279.41%	67.65%	62.75%	166.67%	277.45%	73.53%	100.00%	-
P/EPS	29.34	6.34	6.14	16.76	28.77	10.24	14.78	57.88%
YoY %	362.78%	3.26%	-63.37%	-41.74%	180.96%	-30.72%	-	-
Horiz. %	198.51%	42.90%	41.54%	113.40%	194.65%	69.28%	100.00%	-
EY	3.41	15.76	16.29	5.97	3.48	9.76	6.77	-36.66%
YoY %	-78.36%	-3.25%	172.86%	71.55%	-64.34%	44.17%	-	-
Horiz. %	50.37%	232.79%	240.62%	88.18%	51.40%	144.17%	100.00%	-
DY	0.00	12.31	7.25	4.76	0.00	7.89	5.10	-
YoY %	0.00%	69.79%	52.31%	0.00%	0.00%	54.71%	-	-
Horiz. %	0.00%	241.37%	142.16%	93.33%	0.00%	154.71%	100.00%	-
P/NAPS	0.78	0.71	0.51	0.78	0.69	0.73	0.76	1.74%
YoY %	9.86%	39.22%	-34.62%	13.04%	-5.48%	-3.95%	-	-
Horiz. %	102.63%	93.42%	67.11%	102.63%	90.79%	96.05%	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