[TIENWAH] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	380,316	367,600	355,611	354,666	355,475	353,775	343,143	7.09%
YoY %	3.46%	3.37%	0.27%	-0.23%	0.48%	3.10%	-	-
Horiz. %	110.83%	107.13%	103.63%	103.36%	103.59%	103.10%	100.00%	-
PBT	39,630	32,754	22,965	21,113	21,349	22,165	25,029	35.81%
YoY %	20.99%	42.63%	8.77%	-1.11%	-3.68%	-11.44%	-	-
Horiz. %	158.34%	130.86%	91.75%	84.35%	85.30%	88.56%	100.00%	-
Tax	-5,681	-4,275	-2,296	-2,212	-4,422	-5,642	-6,848	-11.70%
YoY %	-32.89%	-86.19%	-3.80%	49.98%	21.62%	17.61%	-	-
Horiz. %	82.96%	62.43%	33.53%	32.30%	64.57%	82.39%	100.00%	-
NP	33,949	28,479	20,669	18,901	16,927	16,523	18,181	51.57%
YoY %	19.21%	37.79%	9.35%	11.66%	2.45%	-9.12%	-	-
Horiz. %	186.73%	156.64%	113.68%	103.96%	93.10%	90.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,456	19,972	14,922	13,821	12,616	11,757	12,115	55.27%
YoY %	17.44%	33.84%	7.97%	9.55%	7.31%	-2.96%	-	-
Horiz. %	193.61%	164.85%	123.17%	114.08%	104.14%	97.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.34%	13.05%	10.00%	10.48%	20.71%	25.45%	27.36%	-
YoY %	9.89%	30.50%	-4.58%	-49.40%	-18.62%	-6.98%	-	-
Horiz. %	52.41%	47.70%	36.55%	38.30%	75.69%	93.02%	100.00%	-
Total Cost	346,367	339,121	334,942	335,765	338,548	337,252	324,962	4.34%
YoY %	2.14%	1.25%	-0.25%	-0.82%	0.38%	3.78%	-	-
Horiz. %	106.59%	104.36%	103.07%	103.32%	104.18%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,868	96,501	96,642	140,726	165,337	156,517	162,157	14.55%
YoY %	106.08%	-0.15%	-31.33%	-14.89%	5.64%	-3.48%	-	-
Horiz. %	122.64%	59.51%	59.60%	86.78%	101.96%	96.52%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	10,626	10,626	10,626	10,626	8,309	8,309	13,824	-16.07%
YoY %	0.00%	0.00%	0.00%	27.89%	0.00%	-39.89%	-	-
Horiz. %	76.87%	76.87%	76.87%	76.87%	60.11%	60.11%	100.00%	-
Div Payout %	45.30%	53.21%	71.21%	76.89%	65.87%	70.68%	114.11%	-
YoY %	-14.87%	-25.28%	-7.39%	16.73%	-6.81%	-38.06%	-	-
Horiz. %	39.70%	46.63%	62.40%	67.38%	57.73%	61.94%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	198,868	96,501	96,642	140,726	165,337	156,517	162,157	14.55%
YoY %	106.08%	-0.15%	-31.33%	-14.89%	5.64%	-3.48%	-	-
Horiz. %	122.64%	59.51%	59.60%	86.78%	101.96%	96.52%	100.00%	-
NOSH	96,537	96,501	96,642	71,799	68,890	68,950	69,003	25.06%
YoY %	0.04%	-0.15%	34.60%	4.22%	-0.09%	-0.08%	-	-
Horiz. %	139.90%	139.85%	140.05%	104.05%	99.84%	99.92%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	8.93%	7.75%	5.81%	5.33%	4.76%	4.67%	5.30%	-
YoY %	15.23%	33.39%	9.01%	11.97%	1.93%	-11.89%	-	-
Horiz. %	168.49%	146.23%	109.62%	100.57%	89.81%	88.11%	100.00%	-
ROE	11.79%	20.70%	15.44%	9.82%	7.63%	7.51%	7.47%	-
YoY %	-43.04%	34.07%	57.23%	28.70%	1.60%	0.54%	-	-
Horiz. %	157.83%	277.11%	206.69%	131.46%	102.14%	100.54%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	393.95	380.93	367.97	493.97	516.00	513.09	497.28	-14.37%
YoY %	3.42%	3.52%	-25.51%	-4.27%	0.57%	3.18%	-	-
Horiz. %	79.22%	76.60%	74.00%	99.33%	103.76%	103.18%	100.00%	-
EPS	24.30	20.70	15.44	19.25	18.31	17.05	17.56	24.15%
YoY %	17.39%	34.07%	-19.79%	5.13%	7.39%	-2.90%	-	-
Horiz. %	138.38%	117.88%	87.93%	109.62%	104.27%	97.10%	100.00%	-
DPS	11.01	11.01	11.00	14.80	12.05	12.05	20.05	-32.91%
YoY %	0.00%	0.09%	-25.68%	22.82%	0.00%	-39.90%	-	-
Horiz. %	54.91%	54.91%	54.86%	73.82%	60.10%	60.10%	100.00%	-
NAPS	2.06	1.00	1.00	1.96	2.40	2.27	2.35	-8.39%
YoY %	106.00%	0.00%	-48.98%	-18.33%	5.73%	-3.40%	-	-
Horiz. %	87.66%	42.55%	42.55%	83.40%	102.13%	96.60%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 71,799
RPS	262.75	253.97	245.69	245.03	245.59	244.42	237.07	7.09%
YoY %	3.46%	3.37%	0.27%	-0.23%	0.48%	3.10%	-	-
Horiz. %	110.83%	107.13%	103.64%	103.36%	103.59%	103.10%	100.00%	-
EPS	16.21	13.80	10.31	9.55	8.72	8.12	8.37	55.30%
YoY %	17.46%	33.85%	7.96%	9.52%	7.39%	-2.99%	-	-
Horiz. %	193.67%	164.87%	123.18%	114.10%	104.18%	97.01%	100.00%	-
DPS	7.34	7.34	7.34	7.34	5.74	5.74	9.55	-16.08%
YoY %	0.00%	0.00%	0.00%	27.87%	0.00%	-39.90%	-	-
Horiz. %	76.86%	76.86%	76.86%	76.86%	60.10%	60.10%	100.00%	-
NAPS	1.3739	0.6667	0.6677	0.9723	1.1423	1.0814	1.1203	14.55%
YoY %	106.07%	-0.15%	-31.33%	-14.88%	5.63%	-3.47%	-	-
Horiz. %	122.64%	59.51%	59.60%	86.79%	101.96%	96.53%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.64	1.70	1.81	1.68	1.88	1.90	2.18	-
P/RPS	0.42	0.45	0.49	0.34	0.36	0.37	0.44	-3.05%
YoY %	-6.67%	-8.16%	44.12%	-5.56%	-2.70%	-15.91%	-	-
Horiz. %	95.45%	102.27%	111.36%	77.27%	81.82%	84.09%	100.00%	-
P/EPS	6.75	8.21	11.72	8.73	10.27	11.14	12.42	-33.37%
YoY %	-17.78%	-29.95%	34.25%	-15.00%	-7.81%	-10.31%	-	-
Horiz. %	54.35%	66.10%	94.36%	70.29%	82.69%	89.69%	100.00%	-
EY	14.82	12.17	8.53	11.46	9.74	8.97	8.05	50.15%
YoY %	21.77%	42.67%	-25.57%	17.66%	8.58%	11.43%	-	-
Horiz. %	184.10%	151.18%	105.96%	142.36%	120.99%	111.43%	100.00%	-
DY	6.71	6.48	6.07	8.81	6.41	6.34	9.20	-18.95%
YoY %	3.55%	6.75%	-31.10%	37.44%	1.10%	-31.09%	-	-
Horiz. %	72.93%	70.43%	65.98%	95.76%	69.67%	68.91%	100.00%	-
P/NAPS	0.80	1.70	1.81	0.86	0.78	0.84	0.93	-9.54%
YoY %	-52.94%	-6.08%	110.47%	10.26%	-7.14%	-9.68%	-	-
Horiz. %	86.02%	182.80%	194.62%	92.47%	83.87%	90.32%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	10/11/11	09/08/11	10/05/11	23/02/11	10/11/10	10/08/10	12/05/10	-
Price	1.63	1.59	1.86	1.68	1.69	2.00	2.29	-
P/RPS	0.41	0.42	0.51	0.34	0.33	0.39	0.46	-7.37%
YoY %	-2.38%	-17.65%	50.00%	3.03%	-15.38%	-15.22%	-	-
Horiz. %	89.13%	91.30%	110.87%	73.91%	71.74%	84.78%	100.00%	-
P/EPS	6.71	7.68	12.05	8.73	9.23	11.73	13.04	-35.76%
YoY %	-12.63%	-36.27%	38.03%	-5.42%	-21.31%	-10.05%	-	-
Horiz. %	51.46%	58.90%	92.41%	66.95%	70.78%	89.95%	100.00%	-
EY	14.91	13.02	8.30	11.46	10.84	8.53	7.67	55.69%
YoY %	14.52%	56.87%	-27.57%	5.72%	27.08%	11.21%	-	-
Horiz. %	194.39%	169.75%	108.21%	149.41%	141.33%	111.21%	100.00%	-
DY	6.75	6.93	5.91	8.81	7.13	6.03	8.76	-15.93%
YoY %	-2.60%	17.26%	-32.92%	23.56%	18.24%	-31.16%	-	-
Horiz. %	77.05%	79.11%	67.47%	100.57%	81.39%	68.84%	100.00%	-
P/NAPS	0.79	1.59	1.86	0.86	0.70	0.88	0.97	-12.77%
YoY %	-50.31%	-14.52%	116.28%	22.86%	-20.45%	-9.28%	-	-
Horiz. %	81.44%	163.92%	191.75%	88.66%	72.16%	90.72%	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