[TIENWAH] QoQ TTM Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	114,148	116,849	112,780	107,997	117,587	120,855	129,343	-7.95%
YoY %	-2.31%	3.61%	4.43%	-8.16%	-2.70%	-6.56%	-	-
Horiz. %	88.25%	90.34%	87.19%	83.50%	90.91%	93.44%	100.00%	-
PBT	14,212	17,663	18,497	19,392	20,337	21,435	20,982	-22.78%
YoY %	-19.54%	-4.51%	-4.62%	-4.65%	-5.12%	2.16%	-	-
Horiz. %	67.73%	84.18%	88.16%	92.42%	96.93%	102.16%	100.00%	-
Tax	-4,826	-5,711	-6,467	-7,429	-8,408	-9,890	-9,296	-35.27%
YoY %	15.50%	11.69%	12.95%	11.64%	14.98%	-6.39%	-	-
Horiz. %	51.91%	61.44%	69.57%	79.92%	90.45%	106.39%	100.00%	-
NP	9,386	11,952	12,030	11,963	11,929	11,545	11,686	-13.53%
YoY %	-21.47%	-0.65%	0.56%	0.29%	3.33%	-1.21%	-	-
Horiz. %	80.32%	102.28%	102.94%	102.37%	102.08%	98.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,386	11,952	12,030	11,963	11,929	11,545	11,686	-13.53%
YoY %	-21.47%	-0.65%	0.56%	0.29%	3.33%	-1.21%	-	-
Horiz. %	80.32%	102.28%	102.94%	102.37%	102.08%	98.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.96%	32.33%	34.96%	38.31%	41.34%	46.14%	44.30%	-
YoY %	5.04%	-7.52%	-8.74%	-7.33%	-10.40%	4.15%	-	-
Horiz. %	76.66%	72.98%	78.92%	86.48%	93.32%	104.15%	100.00%	-
Total Cost	104,762	104,897	100,750	96,034	105,658	109,310	117,657	-7.41%
YoY %	-0.13%	4.12%	4.91%	-9.11%	-3.34%	-7.09%	-	-
Horiz. %	89.04%	89.15%	85.63%	81.62%	89.80%	92.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,491	114,815	111,214	111,896	107,876	104,344	100,791	9.45%
YoY %	0.59%	3.24%	-0.61%	3.73%	3.38%	3.53%	-	-
Horiz. %	114.58%	113.91%	110.34%	111.02%	107.03%	103.53%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	6,740	3,107	3,107	3,107	3,107	2,178	2,178	111.63%
YoY %	116.93%	0.00%	0.00%	0.00%	42.65%	0.00%	-	-
Horiz. %	309.46%	142.65%	142.65%	142.65%	142.65%	100.00%	100.00%	-
Div Payout %	71.82%	26.00%	25.83%	25.98%	26.05%	18.87%	18.64%	-
YoY %	176.23%	0.66%	-0.58%	-0.27%	38.05%	1.23%	-	-
Horiz. %	385.30%	139.48%	138.57%	139.38%	139.75%	101.23%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	115,491	114,815	111,214	111,896	107,876	104,344	100,791	9.45%
YoY %	0.59%	3.24%	-0.61%	3.73%	3.38%	3.53%	-	-
Horiz. %	114.58%	113.91%	110.34%	111.02%	107.03%	103.53%	100.00%	-
NOSH	44,938	45,025	45,026	44,938	44,393	44,213	44,013	1.38%
YoY %	-0.19%	-0.00%	0.20%	1.23%	0.41%	0.45%	-	-
Horiz. %	102.10%	102.30%	102.30%	102.10%	100.86%	100.45%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	8.22%	10.23%	10.67%	11.08%	10.14%	9.55%	9.03%	-
YoY %	-19.65%	-4.12%	-3.70%	9.27%	6.18%	5.76%	-	-
Horiz. %	91.03%	113.29%	118.16%	122.70%	112.29%	105.76%	100.00%	-
ROE	8.13%	10.41%	10.82%	10.69%	11.06%	11.06%	11.59%	-
YoY %	-21.90%	-3.79%	1.22%	-3.35%	0.00%	-4.57%	-	-
Horiz. %	70.15%	89.82%	93.36%	92.23%	95.43%	95.43%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	254.01	259.52	250.48	240.32	264.87	273.34	293.87	-9.22%
YoY %	-2.12%	3.61%	4.23%	-9.27%	-3.10%	-6.99%	-	-
Horiz. %	86.44%	88.31%	85.23%	81.78%	90.13%	93.01%	100.00%	-
EPS	20.89	26.54	26.72	26.62	26.87	26.11	26.55	-14.70%
YoY %	-21.29%	-0.67%	0.38%	-0.93%	2.91%	-1.66%	-	-
Horiz. %	78.68%	99.96%	100.64%	100.26%	101.21%	98.34%	100.00%	-
DPS	15.00	7.00	7.00	6.92	7.00	5.00	5.00	107.31%
YoY %	114.29%	0.00%	1.16%	-1.14%	40.00%	0.00%	-	-
Horiz. %	300.00%	140.00%	140.00%	138.40%	140.00%	100.00%	100.00%	-
NAPS	2.57	2.55	2.47	2.49	2.43	2.36	2.29	7.95%
YoY %	0.78%	3.24%	-0.80%	2.47%	2.97%	3.06%	-	-
Horiz. %	112.23%	111.35%	107.86%	108.73%	106.11%	103.06%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 44,938
RPS	78.86	80.73	77.92	74.61	81.24	83.50	89.36	-7.96%
YoY %	-2.32%	3.61%	4.44%	-8.16%	-2.71%	-6.56%	-	-
Horiz. %	88.25%	90.34%	87.20%	83.49%	90.91%	93.44%	100.00%	-
EPS	6.48	8.26	8.31	8.27	8.24	7.98	8.07	-13.55%
YoY %	-21.55%	-0.60%	0.48%	0.36%	3.26%	-1.12%	-	-
Horiz. %	80.30%	102.35%	102.97%	102.48%	102.11%	98.88%	100.00%	-
DPS	4.66	2.15	2.15	2.15	2.15	1.50	1.50	112.18%
YoY %	116.74%	0.00%	0.00%	0.00%	43.33%	0.00%	-	-
Horiz. %	310.67%	143.33%	143.33%	143.33%	143.33%	100.00%	100.00%	-
NAPS	0.7979	0.7932	0.7684	0.7731	0.7453	0.7209	0.6964	9.44%
YoY %	0.59%	3.23%	-0.61%	3.73%	3.38%	3.52%	-	-
Horiz. %	114.57%	113.90%	110.34%	111.01%	107.02%	103.52%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	2.49	2.75	2.98	2.85	2.42	2.80	2.23	-
P/RPS	0.98	1.06	1.19	1.19	0.91	1.02	0.76	18.37%
YoY %	-7.55%	-10.92%	0.00%	30.77%	-10.78%	34.21%	-	-
Horiz. %	128.95%	139.47%	156.58%	156.58%	119.74%	134.21%	100.00%	-
P/EPS	11.92	10.36	11.15	10.71	9.01	10.72	8.40	26.14%
YoY %	15.06%	-7.09%	4.11%	18.87%	-15.95%	27.62%	-	-
Horiz. %	141.90%	123.33%	132.74%	127.50%	107.26%	127.62%	100.00%	-
EY	8.39	9.65	8.97	9.34	11.10	9.33	11.91	-20.74%
YoY %	-13.06%	7.58%	-3.96%	-15.86%	18.97%	-21.66%	-	-
Horiz. %	70.45%	81.02%	75.31%	78.42%	93.20%	78.34%	100.00%	-
DY	6.02	2.55	2.35	2.43	2.89	1.79	2.24	92.72%
YoY %	136.08%	8.51%	-3.29%	-15.92%	61.45%	-20.09%	-	-
Horiz. %	268.75%	113.84%	104.91%	108.48%	129.02%	79.91%	100.00%	-
P/NAPS	0.97	1.08	1.21	1.14	1.00	1.19	0.97	0.00%
YoY %	-10.19%	-10.74%	6.14%	14.00%	-15.97%	22.68%	-	-
Horiz. %	100.00%	111.34%	124.74%	117.53%	103.09%	122.68%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	25/11/04	19/08/04	18/05/04	26/02/04	19/11/03	15/08/03	-
Price	2.25	2.60	2.85	2.63	2.98	2.54	2.48	-
P/RPS	0.89	1.00	1.14	1.09	1.13	0.93	0.84	3.91%
YoY %	-11.00%	-12.28%	4.59%	-3.54%	21.51%	10.71%	-	-
Horiz. %	105.95%	119.05%	135.71%	129.76%	134.52%	110.71%	100.00%	-
P/EPS	10.77	9.79	10.67	9.88	11.09	9.73	9.34	9.91%
YoY %	10.01%	-8.25%	8.00%	-10.91%	13.98%	4.18%	-	-
Horiz. %	115.31%	104.82%	114.24%	105.78%	118.74%	104.18%	100.00%	-
EY	9.28	10.21	9.37	10.12	9.02	10.28	10.71	-9.07%
YoY %	-9.11%	8.96%	-7.41%	12.20%	-12.26%	-4.01%	-	-
Horiz. %	86.65%	95.33%	87.49%	94.49%	84.22%	95.99%	100.00%	-
DY	6.67	2.69	2.46	2.63	2.35	1.97	2.02	120.94%
YoY %	147.96%	9.35%	-6.46%	11.91%	19.29%	-2.48%	-	-
Horiz. %	330.20%	133.17%	121.78%	130.20%	116.34%	97.52%	100.00%	-
P/NAPS	0.88	1.02	1.15	1.06	1.23	1.08	1.08	-12.70%
YoY %	-13.73%	-11.30%	8.49%	-13.82%	13.89%	0.00%	-	-
Horiz. %	81.48%	94.44%	106.48%	98.15%	113.89%	100.00%	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

0:17

New IPO: Supreme Consolidated Resources Berhad, a distributor and warehouser of F&B products, aims to list on the ACE Market!

MQ Trader 795 views | 13 d ago

0:17

New IPO: O&G healthcare service provider, Metro Healthcare Berhad aims to list on the Ace Market!

MQ Trader 2738 views | 21 d ago

0:43

M & A Value Partners IPO Equity Fund

MQ Trader 10422 views | 4 mo ago

0:16

MQ Market Updates - 19 November 2024

MQ Trader 126 views | 1 d ago

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MAYBANK

MALAYAN BANKING BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

877

CEB

CAPE EMS BERHAD

635

YTL

YTL CORPORATION BHD

554

CAPITALA

CAPITAL A BERHAD

527

SAPNRG

SAPURA ENERGY BERHAD

510

PBBANK

PUBLIC BANK BHD

497

TOPGLOV

TOP GLOVE CORPORATION BHD

495

GENTING

GENTING BHD

493

DIALOG

DIALOG GROUP BHD

460

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

CEB

0.36

-0.025

118,243,300

HSI-HZW

0.08

0.00

108,658,800

HSI-CWAN

0.205

-0.005

97,275,800

HSI-PWBB

0.08

-0.005

89,148,000

HSI-HZX

0.07

-0.01

85,276,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CWAO

0.15

0.00

69,187,500

EAH

0.005

0.00

61,252,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

UTDPLT

31.02

+0.24

662,200

GAMUDA

9.08

+0.19

6,793,600

ORIENT

7.53

+0.17

371,500

PETDAG

18.00

+0.16

119,800

AAX

2.13

+0.13

11,561,700

CDB

3.53

+0.13

8,994,200

MBMR

6.32

+0.12

186,300

DLADY

30.18

+0.12

46,100

HSI-PWBZ

0.585

+0.115

2,495,000

HARTA

3.57

+0.10

9,570,300

More gainer Stocks

BKAWAN

20.00

-20.00

2,200

CHINTEK

8.05

-8.05

3,200

RVIEW

3.12

-3.12

3,100

EUROSP

2.11

-2.11

16,000

FAVCO

1.87

-1.87

15,900

BONIA

1.47

-1.47

7,500

PAM-C50

1.32

-1.32

12,400

ELKDESA

1.23

-1.23

22,600

CHINA100-MYR

1.17

-1.17

5,300

NESTLE

97.82

-1.12

85,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More