[TIENWAH] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	354,666	355,475	353,775	343,143	328,610	302,671	257,841	23.61%
YoY %	-0.23%	0.48%	3.10%	4.42%	8.57%	17.39%	-	-
Horiz. %	137.55%	137.87%	137.21%	133.08%	127.45%	117.39%	100.00%	-
PBT	21,113	21,349	22,165	25,029	28,370	31,413	30,001	-20.83%
YoY %	-1.11%	-3.68%	-11.44%	-11.78%	-9.69%	4.71%	-	-
Horiz. %	70.37%	71.16%	73.88%	83.43%	94.56%	104.71%	100.00%	-
Tax	-2,212	-4,422	-5,642	-6,848	-7,113	-7,480	-7,024	-53.61%
YoY %	49.98%	21.62%	17.61%	3.73%	4.91%	-6.49%	-	-
Horiz. %	31.49%	62.96%	80.32%	97.49%	101.27%	106.49%	100.00%	-
NP	18,901	16,927	16,523	18,181	21,257	23,933	22,977	-12.17%
YoY %	11.66%	2.45%	-9.12%	-14.47%	-11.18%	4.16%	-	-
Horiz. %	82.26%	73.67%	71.91%	79.13%	92.51%	104.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,821	12,616	11,757	12,115	15,452	19,763	20,056	-21.92%
YoY %	9.55%	7.31%	-2.96%	-21.60%	-21.81%	-1.46%	-	-
Horiz. %	68.91%	62.90%	58.62%	60.41%	77.04%	98.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.48%	20.71%	25.45%	27.36%	25.07%	23.81%	23.41%	-
YoY %	-49.40%	-18.62%	-6.98%	9.13%	5.29%	1.71%	-	-
Horiz. %	44.77%	88.47%	108.71%	116.87%	107.09%	101.71%	100.00%	-
Total Cost	335,765	338,548	337,252	324,962	307,353	278,738	234,864	26.82%
YoY %	-0.82%	0.38%	3.78%	5.73%	10.27%	18.68%	-	-
Horiz. %	142.96%	144.15%	143.59%	138.36%	130.86%	118.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,726	165,337	156,517	162,157	137,920	156,474	149,601	-3.98%
YoY %	-14.89%	5.64%	-3.48%	17.57%	-11.86%	4.59%	-	-
Horiz. %	94.07%	110.52%	104.62%	108.39%	92.19%	104.59%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	10,626	8,309	8,309	13,824	13,824	11,992	11,992	-7.72%
YoY %	27.89%	0.00%	-39.89%	0.00%	15.28%	0.00%	-	-
Horiz. %	88.61%	69.29%	69.29%	115.28%	115.28%	100.00%	100.00%	-
Div Payout %	76.89%	65.87%	70.68%	114.11%	89.47%	60.68%	59.80%	-
YoY %	16.73%	-6.81%	-38.06%	27.54%	47.45%	1.47%	-	-
Horiz. %	128.58%	110.15%	118.19%	190.82%	149.62%	101.47%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	140,726	165,337	156,517	162,157	137,920	156,474	149,601	-3.98%
YoY %	-14.89%	5.64%	-3.48%	17.57%	-11.86%	4.59%	-	-
Horiz. %	94.07%	110.52%	104.62%	108.39%	92.19%	104.59%	100.00%	-
NOSH	71,799	68,890	68,950	69,003	68,960	68,931	68,940	2.73%
YoY %	4.22%	-0.09%	-0.08%	0.06%	0.04%	-0.01%	-	-
Horiz. %	104.15%	99.93%	100.01%	100.09%	100.03%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	5.33%	4.76%	4.67%	5.30%	6.47%	7.91%	8.91%	-
YoY %	11.97%	1.93%	-11.89%	-18.08%	-18.20%	-11.22%	-	-
Horiz. %	59.82%	53.42%	52.41%	59.48%	72.62%	88.78%	100.00%	-
ROE	9.82%	7.63%	7.51%	7.47%	11.20%	12.63%	13.41%	-
YoY %	28.70%	1.60%	0.54%	-33.30%	-11.32%	-5.82%	-	-
Horiz. %	73.23%	56.90%	56.00%	55.70%	83.52%	94.18%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	493.97	516.00	513.09	497.28	476.52	439.09	374.00	20.31%
YoY %	-4.27%	0.57%	3.18%	4.36%	8.52%	17.40%	-	-
Horiz. %	132.08%	137.97%	137.19%	132.96%	127.41%	117.40%	100.00%	-
EPS	19.25	18.31	17.05	17.56	22.41	28.67	29.09	-24.00%
YoY %	5.13%	7.39%	-2.90%	-21.64%	-21.83%	-1.44%	-	-
Horiz. %	66.17%	62.94%	58.61%	60.36%	77.04%	98.56%	100.00%	-
DPS	14.80	12.05	12.05	20.05	20.05	17.40	17.40	-10.20%
YoY %	22.82%	0.00%	-39.90%	0.00%	15.23%	0.00%	-	-
Horiz. %	85.06%	69.25%	69.25%	115.23%	115.23%	100.00%	100.00%	-
NAPS	1.96	2.40	2.27	2.35	2.00	2.27	2.17	-6.54%
YoY %	-18.33%	5.73%	-3.40%	17.50%	-11.89%	4.61%	-	-
Horiz. %	90.32%	110.60%	104.61%	108.29%	92.17%	104.61%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 69,003
RPS	245.03	245.59	244.42	237.07	227.03	209.11	178.14	23.60%
YoY %	-0.23%	0.48%	3.10%	4.42%	8.57%	17.39%	-	-
Horiz. %	137.55%	137.86%	137.21%	133.08%	127.44%	117.39%	100.00%	-
EPS	9.55	8.72	8.12	8.37	10.68	13.65	13.86	-21.93%
YoY %	9.52%	7.39%	-2.99%	-21.63%	-21.76%	-1.52%	-	-
Horiz. %	68.90%	62.91%	58.59%	60.39%	77.06%	98.48%	100.00%	-
DPS	7.34	5.74	5.74	9.55	9.55	8.29	8.29	-7.77%
YoY %	27.87%	0.00%	-39.90%	0.00%	15.20%	0.00%	-	-
Horiz. %	88.54%	69.24%	69.24%	115.20%	115.20%	100.00%	100.00%	-
NAPS	0.9723	1.1423	1.0814	1.1203	0.9529	1.0811	1.0336	-3.98%
YoY %	-14.88%	5.63%	-3.47%	17.57%	-11.86%	4.60%	-	-
Horiz. %	94.07%	110.52%	104.62%	108.39%	92.19%	104.60%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.68	1.88	1.90	2.18	1.80	1.87	1.55	-
P/RPS	0.34	0.36	0.37	0.44	0.38	0.43	0.41	-11.70%
YoY %	-5.56%	-2.70%	-15.91%	15.79%	-11.63%	4.88%	-	-
Horiz. %	82.93%	87.80%	90.24%	107.32%	92.68%	104.88%	100.00%	-
P/EPS	8.73	10.27	11.14	12.42	8.03	6.52	5.33	38.82%
YoY %	-15.00%	-7.81%	-10.31%	54.67%	23.16%	22.33%	-	-
Horiz. %	163.79%	192.68%	209.01%	233.02%	150.66%	122.33%	100.00%	-
EY	11.46	9.74	8.97	8.05	12.45	15.33	18.77	-27.96%
YoY %	17.66%	8.58%	11.43%	-35.34%	-18.79%	-18.33%	-	-
Horiz. %	61.05%	51.89%	47.79%	42.89%	66.33%	81.67%	100.00%	-
DY	8.81	6.41	6.34	9.20	11.14	9.30	11.23	-14.90%
YoY %	37.44%	1.10%	-31.09%	-17.41%	19.78%	-17.19%	-	-
Horiz. %	78.45%	57.08%	56.46%	81.92%	99.20%	82.81%	100.00%	-
P/NAPS	0.86	0.78	0.84	0.93	0.90	0.82	0.71	13.59%
YoY %	10.26%	-7.14%	-9.68%	3.33%	9.76%	15.49%	-	-
Horiz. %	121.13%	109.86%	118.31%	130.99%	126.76%	115.49%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	10/11/10	10/08/10	12/05/10	25/02/10	10/11/09	04/08/09	-
Price	1.68	1.69	2.00	2.29	1.91	1.89	1.82	-
P/RPS	0.34	0.33	0.39	0.46	0.40	0.43	0.49	-21.57%
YoY %	3.03%	-15.38%	-15.22%	15.00%	-6.98%	-12.24%	-	-
Horiz. %	69.39%	67.35%	79.59%	93.88%	81.63%	87.76%	100.00%	-
P/EPS	8.73	9.23	11.73	13.04	8.52	6.59	6.26	24.74%
YoY %	-5.42%	-21.31%	-10.05%	53.05%	29.29%	5.27%	-	-
Horiz. %	139.46%	147.44%	187.38%	208.31%	136.10%	105.27%	100.00%	-
EY	11.46	10.84	8.53	7.67	11.73	15.17	15.98	-19.83%
YoY %	5.72%	27.08%	11.21%	-34.61%	-22.68%	-5.07%	-	-
Horiz. %	71.71%	67.83%	53.38%	48.00%	73.40%	94.93%	100.00%	-
DY	8.81	7.13	6.03	8.76	10.50	9.21	9.56	-5.28%
YoY %	23.56%	18.24%	-31.16%	-16.57%	14.01%	-3.66%	-	-
Horiz. %	92.15%	74.58%	63.08%	91.63%	109.83%	96.34%	100.00%	-
P/NAPS	0.86	0.70	0.88	0.97	0.96	0.83	0.84	1.57%
YoY %	22.86%	-20.45%	-9.28%	1.04%	15.66%	-1.19%	-	-
Horiz. %	102.38%	83.33%	104.76%	115.48%	114.29%	98.81%	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