[TIENWAH] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	302,671	257,841	225,840	186,059	153,272	148,012	135,318	70.94%
YoY %	17.39%	14.17%	21.38%	21.39%	3.55%	9.38%	-	-
Horiz. %	223.67%	190.54%	166.90%	137.50%	113.27%	109.38%	100.00%	-
PBT	31,413	30,001	28,455	25,121	20,661	20,131	17,400	48.21%
YoY %	4.71%	5.43%	13.27%	21.59%	2.63%	15.70%	-	-
Horiz. %	180.53%	172.42%	163.53%	144.37%	118.74%	115.70%	100.00%	-
Tax	-7,480	-7,024	-6,295	-5,570	-3,593	-2,399	-1,663	172.23%
YoY %	-6.49%	-11.58%	-13.02%	-55.02%	-49.77%	-44.26%	-	-
Horiz. %	449.79%	422.37%	378.53%	334.94%	216.06%	144.26%	100.00%	-
NP	23,933	22,977	22,160	19,551	17,068	17,732	15,737	32.21%
YoY %	4.16%	3.69%	13.34%	14.55%	-3.74%	12.68%	-	-
Horiz. %	152.08%	146.01%	140.81%	124.24%	108.46%	112.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,763	20,056	20,668	18,704	15,592	16,241	14,572	22.50%
YoY %	-1.46%	-2.96%	10.50%	19.96%	-4.00%	11.45%	-	-
Horiz. %	135.62%	137.63%	141.83%	128.36%	107.00%	111.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.81%	23.41%	22.12%	22.17%	17.39%	11.92%	9.56%	-
YoY %	1.71%	5.83%	-0.23%	27.49%	45.89%	24.69%	-	-
Horiz. %	249.06%	244.87%	231.38%	231.90%	181.90%	124.69%	100.00%	-
Total Cost	278,738	234,864	203,680	166,508	136,204	130,280	119,581	75.71%
YoY %	18.68%	15.31%	22.32%	22.25%	4.55%	8.95%	-	-
Horiz. %	233.10%	196.41%	170.33%	139.24%	113.90%	108.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,474	149,601	144,806	141,267	130,166	129,562	129,423	13.47%
YoY %	4.59%	3.31%	2.51%	8.53%	0.47%	0.11%	-	-
Horiz. %	120.90%	115.59%	111.89%	109.15%	100.57%	100.11%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	11,992	11,992	10,612	10,612	8,249	8,249	8,846	22.46%
YoY %	0.00%	13.00%	0.00%	28.65%	0.00%	-6.75%	-	-
Horiz. %	135.56%	135.56%	119.96%	119.96%	93.25%	93.25%	100.00%	-
Div Payout %	60.68%	59.80%	51.35%	56.74%	52.91%	50.79%	60.71%	-
YoY %	1.47%	16.46%	-9.50%	7.24%	4.17%	-16.34%	-	-
Horiz. %	99.95%	98.50%	84.58%	93.46%	87.15%	83.66%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	156,474	149,601	144,806	141,267	130,166	129,562	129,423	13.47%
YoY %	4.59%	3.31%	2.51%	8.53%	0.47%	0.11%	-	-
Horiz. %	120.90%	115.59%	111.89%	109.15%	100.57%	100.11%	100.00%	-
NOSH	68,931	68,940	68,955	68,911	68,871	68,916	68,842	0.08%
YoY %	-0.01%	-0.02%	0.06%	0.06%	-0.07%	0.11%	-	-
Horiz. %	100.13%	100.14%	100.16%	100.10%	100.04%	100.11%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	7.91%	8.91%	9.81%	10.51%	11.14%	11.98%	11.63%	-
YoY %	-11.22%	-9.17%	-6.66%	-5.66%	-7.01%	3.01%	-	-
Horiz. %	68.01%	76.61%	84.35%	90.37%	95.79%	103.01%	100.00%	-
ROE	12.63%	13.41%	14.27%	13.24%	11.98%	12.54%	11.26%	-
YoY %	-5.82%	-6.03%	7.78%	10.52%	-4.47%	11.37%	-	-
Horiz. %	112.17%	119.09%	126.73%	117.58%	106.39%	111.37%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	439.09	374.00	327.52	270.00	222.55	214.77	196.56	70.80%
YoY %	17.40%	14.19%	21.30%	21.32%	3.62%	9.26%	-	-
Horiz. %	223.39%	190.27%	166.63%	137.36%	113.22%	109.26%	100.00%	-
EPS	28.67	29.09	29.97	27.14	22.64	23.57	21.17	22.38%
YoY %	-1.44%	-2.94%	10.43%	19.88%	-3.95%	11.34%	-	-
Horiz. %	135.43%	137.41%	141.57%	128.20%	106.94%	111.34%	100.00%	-
DPS	17.40	17.40	15.40	15.40	12.00	11.97	12.85	22.37%
YoY %	0.00%	12.99%	0.00%	28.33%	0.25%	-6.85%	-	-
Horiz. %	135.41%	135.41%	119.84%	119.84%	93.39%	93.15%	100.00%	-
NAPS	2.27	2.17	2.10	2.05	1.89	1.88	1.88	13.37%
YoY %	4.61%	3.33%	2.44%	8.47%	0.53%	0.00%	-	-
Horiz. %	120.74%	115.43%	111.70%	109.04%	100.53%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 68,911
RPS	209.11	178.14	156.03	128.54	105.89	102.26	93.49	70.94%
YoY %	17.39%	14.17%	21.39%	21.39%	3.55%	9.38%	-	-
Horiz. %	223.67%	190.54%	166.89%	137.49%	113.26%	109.38%	100.00%	-
EPS	13.65	13.86	14.28	12.92	10.77	11.22	10.07	22.45%
YoY %	-1.52%	-2.94%	10.53%	19.96%	-4.01%	11.42%	-	-
Horiz. %	135.55%	137.64%	141.81%	128.30%	106.95%	111.42%	100.00%	-
DPS	8.29	8.29	7.33	7.33	5.70	5.70	6.11	22.53%
YoY %	0.00%	13.10%	0.00%	28.60%	0.00%	-6.71%	-	-
Horiz. %	135.68%	135.68%	119.97%	119.97%	93.29%	93.29%	100.00%	-
NAPS	1.0811	1.0336	1.0004	0.976	0.8993	0.8951	0.8942	13.47%
YoY %	4.60%	3.32%	2.50%	8.53%	0.47%	0.10%	-	-
Horiz. %	120.90%	115.59%	111.88%	109.15%	100.57%	100.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.87	1.55	1.41	1.20	1.24	1.38	1.46	-
P/RPS	0.43	0.41	0.43	0.44	0.56	0.64	0.74	-30.34%
YoY %	4.88%	-4.65%	-2.27%	-21.43%	-12.50%	-13.51%	-	-
Horiz. %	58.11%	55.41%	58.11%	59.46%	75.68%	86.49%	100.00%	-
P/EPS	6.52	5.33	4.70	4.42	5.48	5.86	6.90	-3.70%
YoY %	22.33%	13.40%	6.33%	-19.34%	-6.48%	-15.07%	-	-
Horiz. %	94.49%	77.25%	68.12%	64.06%	79.42%	84.93%	100.00%	-
EY	15.33	18.77	21.26	22.62	18.26	17.08	14.50	3.77%
YoY %	-18.33%	-11.71%	-6.01%	23.88%	6.91%	17.79%	-	-
Horiz. %	105.72%	129.45%	146.62%	156.00%	125.93%	117.79%	100.00%	-
DY	9.30	11.23	10.92	12.83	9.68	8.67	8.80	3.74%
YoY %	-17.19%	2.84%	-14.89%	32.54%	11.65%	-1.48%	-	-
Horiz. %	105.68%	127.61%	124.09%	145.80%	110.00%	98.52%	100.00%	-
P/NAPS	0.82	0.71	0.67	0.59	0.66	0.73	0.78	3.38%
YoY %	15.49%	5.97%	13.56%	-10.61%	-9.59%	-6.41%	-	-
Horiz. %	105.13%	91.03%	85.90%	75.64%	84.62%	93.59%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	10/11/09	04/08/09	07/05/09	24/02/09	11/11/08	06/08/08	07/05/08	-
Price	1.89	1.82	1.54	1.29	1.19	1.43	1.47	-
P/RPS	0.43	0.49	0.47	0.48	0.53	0.67	0.75	-30.96%
YoY %	-12.24%	4.26%	-2.08%	-9.43%	-20.90%	-10.67%	-	-
Horiz. %	57.33%	65.33%	62.67%	64.00%	70.67%	89.33%	100.00%	-
P/EPS	6.59	6.26	5.14	4.75	5.26	6.07	6.94	-3.38%
YoY %	5.27%	21.79%	8.21%	-9.70%	-13.34%	-12.54%	-	-
Horiz. %	94.96%	90.20%	74.06%	68.44%	75.79%	87.46%	100.00%	-
EY	15.17	15.98	19.46	21.04	19.02	16.48	14.40	3.53%
YoY %	-5.07%	-17.88%	-7.51%	10.62%	15.41%	14.44%	-	-
Horiz. %	105.35%	110.97%	135.14%	146.11%	132.08%	114.44%	100.00%	-
DY	9.21	9.56	10.00	11.94	10.08	8.37	8.74	3.55%
YoY %	-3.66%	-4.40%	-16.25%	18.45%	20.43%	-4.23%	-	-
Horiz. %	105.38%	109.38%	114.42%	136.61%	115.33%	95.77%	100.00%	-
P/NAPS	0.83	0.84	0.73	0.63	0.63	0.76	0.78	4.22%
YoY %	-1.19%	15.07%	15.87%	0.00%	-17.11%	-2.56%	-	-
Horiz. %	106.41%	107.69%	93.59%	80.77%	80.77%	97.44%	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