[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	150,882	75,276	186,059	121,472	79,100	35,495	129,663	10.64%
YoY %	100.44%	-59.54%	53.17%	53.57%	122.85%	-72.63%	-	-
Horiz. %	116.36%	58.06%	143.49%	93.68%	61.00%	27.37%	100.00%	-
PBT	15,536	8,011	25,077	16,636	10,658	4,677	16,659	-4.55%
YoY %	93.93%	-68.05%	50.74%	56.09%	127.88%	-71.93%	-	-
Horiz. %	93.26%	48.09%	150.53%	99.86%	63.98%	28.07%	100.00%	-
Tax	-3,503	-1,676	-5,525	-3,818	-2,049	-951	-1,363	87.73%
YoY %	-109.01%	69.67%	-44.71%	-86.33%	-115.46%	30.23%	-	-
Horiz. %	257.01%	122.96%	405.36%	280.12%	150.33%	69.77%	100.00%	-
NP	12,033	6,335	19,552	12,818	8,609	3,726	15,296	-14.79%
YoY %	89.94%	-67.60%	52.54%	48.89%	131.05%	-75.64%	-	-
Horiz. %	78.67%	41.42%	127.82%	83.80%	56.28%	24.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,252	5,414	18,705	11,807	7,902	3,449	14,056	-24.35%
YoY %	70.89%	-71.06%	58.42%	49.42%	129.11%	-75.46%	-	-
Horiz. %	65.82%	38.52%	133.07%	84.00%	56.22%	24.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.55%	20.92%	22.03%	22.95%	19.22%	20.33%	8.18%	-
YoY %	7.79%	-5.04%	-4.01%	19.41%	-5.46%	148.53%	-	-
Horiz. %	275.67%	255.75%	269.32%	280.56%	234.96%	248.53%	100.00%	-
Total Cost	138,849	68,941	166,507	108,654	70,491	31,769	114,367	13.81%
YoY %	101.40%	-58.60%	53.25%	54.14%	121.89%	-72.22%	-	-
Horiz. %	121.41%	60.28%	145.59%	95.00%	61.64%	27.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	149,603	144,806	141,286	130,269	129,518	129,423	126,222	12.00%
YoY %	3.31%	2.49%	8.46%	0.58%	0.07%	2.54%	-	-
Horiz. %	118.52%	114.72%	111.93%	103.21%	102.61%	102.54%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	5,515	-	10,613	4,135	4,133	-	10,975	-36.82%
YoY %	0.00%	-	156.66%	0.05%	0.00%	-	-	-
Horiz. %	50.25%	-	96.70%	37.68%	37.66%	-	100.00%	-
Div Payout %	59.61%	-	56.74%	35.03%	52.31%	-	78.09%	-
YoY %	0.00%	-	61.98%	-33.03%	0.00%	-	-	-
Horiz. %	76.33%	-	72.66%	44.86%	66.99%	-	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	149,603	144,806	141,286	130,269	129,518	129,423	126,222	12.00%
YoY %	3.31%	2.49%	8.46%	0.58%	0.07%	2.54%	-	-
Horiz. %	118.52%	114.72%	111.93%	103.21%	102.61%	102.54%	100.00%	-
NOSH	68,941	68,955	68,920	68,925	68,892	68,842	68,599	0.33%
YoY %	-0.02%	0.05%	-0.01%	0.05%	0.07%	0.35%	-	-
Horiz. %	100.50%	100.52%	100.47%	100.48%	100.43%	100.35%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.98%	8.42%	10.51%	10.55%	10.88%	10.50%	11.80%	-
YoY %	-5.23%	-19.89%	-0.38%	-3.03%	3.62%	-11.02%	-	-
Horiz. %	67.63%	71.36%	89.07%	89.41%	92.20%	88.98%	100.00%	-
ROE	6.18%	3.74%	13.24%	9.06%	6.10%	2.66%	11.14%	-
YoY %	65.24%	-71.75%	46.14%	48.52%	129.32%	-76.12%	-	-
Horiz. %	55.48%	33.57%	118.85%	81.33%	54.76%	23.88%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	218.85	109.17	269.96	176.24	114.82	51.56	189.02	10.27%
YoY %	100.47%	-59.56%	53.18%	53.49%	122.69%	-72.72%	-	-
Horiz. %	115.78%	57.76%	142.82%	93.24%	60.74%	27.28%	100.00%	-
EPS	13.42	7.85	27.14	17.13	11.47	5.01	20.49	-24.60%
YoY %	70.96%	-71.08%	58.44%	49.35%	128.94%	-75.55%	-	-
Horiz. %	65.50%	38.31%	132.45%	83.60%	55.98%	24.45%	100.00%	-
DPS	8.00	0.00	15.40	6.00	6.00	0.00	16.00	-37.03%
YoY %	0.00%	0.00%	156.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	0.00%	96.25%	37.50%	37.50%	0.00%	100.00%	-
NAPS	2.17	2.10	2.05	1.89	1.88	1.88	1.84	11.63%
YoY %	3.33%	2.44%	8.47%	0.53%	0.00%	2.17%	-	-
Horiz. %	117.93%	114.13%	111.41%	102.72%	102.17%	102.17%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 68,871
RPS	104.24	52.01	128.54	83.92	54.65	24.52	89.58	10.64%
YoY %	100.42%	-59.54%	53.17%	53.56%	122.88%	-72.63%	-	-
Horiz. %	116.37%	58.06%	143.49%	93.68%	61.01%	27.37%	100.00%	-
EPS	6.39	3.74	12.92	8.16	5.46	2.38	9.71	-24.36%
YoY %	70.86%	-71.05%	58.33%	49.45%	129.41%	-75.49%	-	-
Horiz. %	65.81%	38.52%	133.06%	84.04%	56.23%	24.51%	100.00%	-
DPS	3.81	0.00	7.33	2.86	2.86	0.00	7.58	-36.80%
YoY %	0.00%	0.00%	156.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.26%	0.00%	96.70%	37.73%	37.73%	0.00%	100.00%	-
NAPS	1.0336	1.0004	0.9761	0.90	0.8948	0.8942	0.8721	12.00%
YoY %	3.32%	2.49%	8.46%	0.58%	0.07%	2.53%	-	-
Horiz. %	118.52%	114.71%	111.93%	103.20%	102.60%	102.53%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.55	1.41	1.20	1.24	1.38	1.46	1.42	-
P/RPS	0.71	1.29	0.44	0.70	1.20	2.83	0.75	-3.59%
YoY %	-44.96%	193.18%	-37.14%	-41.67%	-57.60%	277.33%	-	-
Horiz. %	94.67%	172.00%	58.67%	93.33%	160.00%	377.33%	100.00%	-
P/EPS	11.55	17.96	4.42	7.24	12.03	29.14	6.93	40.61%
YoY %	-35.69%	306.33%	-38.95%	-39.82%	-58.72%	320.49%	-	-
Horiz. %	166.67%	259.16%	63.78%	104.47%	173.59%	420.49%	100.00%	-
EY	8.66	5.57	22.62	13.81	8.31	3.43	14.43	-28.87%
YoY %	55.48%	-75.38%	63.79%	66.19%	142.27%	-76.23%	-	-
Horiz. %	60.01%	38.60%	156.76%	95.70%	57.59%	23.77%	100.00%	-
DY	5.16	0.00	12.83	4.84	4.35	0.00	11.27	-40.62%
YoY %	0.00%	0.00%	165.08%	11.26%	0.00%	0.00%	-	-
Horiz. %	45.79%	0.00%	113.84%	42.95%	38.60%	0.00%	100.00%	-
P/NAPS	0.71	0.67	0.59	0.66	0.73	0.78	0.77	-5.26%
YoY %	5.97%	13.56%	-10.61%	-9.59%	-6.41%	1.30%	-	-
Horiz. %	92.21%	87.01%	76.62%	85.71%	94.81%	101.30%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	04/08/09	07/05/09	24/02/09	11/11/08	06/08/08	07/05/08	25/02/08	-
Price	1.82	1.54	1.29	1.19	1.43	1.47	1.30	-
P/RPS	0.83	1.41	0.48	0.68	1.25	2.85	0.69	13.11%
YoY %	-41.13%	193.75%	-29.41%	-45.60%	-56.14%	313.04%	-	-
Horiz. %	120.29%	204.35%	69.57%	98.55%	181.16%	413.04%	100.00%	-
P/EPS	13.56	19.61	4.75	6.95	12.47	29.34	6.34	66.07%
YoY %	-30.85%	312.84%	-31.65%	-44.27%	-57.50%	362.78%	-	-
Horiz. %	213.88%	309.31%	74.92%	109.62%	196.69%	462.78%	100.00%	-
EY	7.37	5.10	21.04	14.39	8.02	3.41	15.76	-39.78%
YoY %	44.51%	-75.76%	46.21%	79.43%	135.19%	-78.36%	-	-
Horiz. %	46.76%	32.36%	133.50%	91.31%	50.89%	21.64%	100.00%	-
DY	4.40	0.00	11.94	5.04	4.20	0.00	12.31	-49.66%
YoY %	0.00%	0.00%	136.90%	20.00%	0.00%	0.00%	-	-
Horiz. %	35.74%	0.00%	96.99%	40.94%	34.12%	0.00%	100.00%	-
P/NAPS	0.84	0.73	0.63	0.63	0.76	0.78	0.71	11.87%
YoY %	15.07%	15.87%	0.00%	-17.11%	-2.56%	9.86%	-	-
Horiz. %	118.31%	102.82%	88.73%	88.73%	107.04%	109.86%	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