[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	360,412	355,784	389,132	419,437	387,465	353,265	317,445	2.13%
YoY %	1.30%	-8.57%	-7.23%	8.25%	9.68%	11.28%	-	-
Horiz. %	113.54%	112.08%	122.58%	132.13%	122.06%	111.28%	100.00%	-
PBT	32,982	28,652	50,948	53,029	45,897	21,208	30,568	1.27%
YoY %	15.11%	-43.76%	-3.92%	15.54%	116.41%	-30.62%	-	-
Horiz. %	107.90%	93.73%	166.67%	173.48%	150.15%	69.38%	100.00%	-
Tax	-3,606	-5,156	-7,982	-9,424	-8,674	-4,049	-7,637	-11.75%
YoY %	30.06%	35.40%	15.30%	-8.65%	-114.23%	46.98%	-	-
Horiz. %	47.22%	67.51%	104.52%	123.40%	113.58%	53.02%	100.00%	-
NP	29,376	23,496	42,965	43,605	37,222	17,158	22,930	4.21%
YoY %	25.03%	-45.31%	-1.47%	17.15%	116.94%	-25.17%	-	-
Horiz. %	128.11%	102.47%	187.37%	190.17%	162.33%	74.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,596	16,998	30,668	28,258	26,220	13,373	17,152	9.51%
YoY %	74.11%	-44.57%	8.53%	7.77%	96.07%	-22.03%	-	-
Horiz. %	172.55%	99.10%	178.80%	164.75%	152.87%	77.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.93%	18.00%	15.67%	17.77%	18.90%	19.09%	24.98%	-
YoY %	-39.28%	14.87%	-11.82%	-5.98%	-1.00%	-23.58%	-	-
Horiz. %	43.76%	72.06%	62.73%	71.14%	75.66%	76.42%	100.00%	-
Total Cost	331,036	332,288	346,166	375,832	350,242	336,106	294,514	1.96%
YoY %	-0.38%	-4.01%	-7.89%	7.31%	4.21%	14.12%	-	-
Horiz. %	112.40%	112.83%	117.54%	127.61%	118.92%	114.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,835	234,482	235,447	224,872	198,822	165,443	156,491	10.16%
YoY %	19.34%	-0.41%	4.70%	13.10%	20.18%	5.72%	-	-
Horiz. %	178.82%	149.84%	150.45%	143.70%	127.05%	105.72%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	5,146	3,859	9,958	10,963	-	-	7,353	-5.77%
YoY %	33.35%	-61.25%	-9.17%	0.00%	-	-	-	-
Horiz. %	69.99%	52.48%	135.43%	149.10%	-	-	100.00%	-
Div Payout %	17.39%	22.71%	32.47%	38.80%	-	-	42.87%	-
YoY %	-23.43%	-30.06%	-16.31%	0.00%	-	-	-	-
Horiz. %	40.56%	52.97%	75.74%	90.51%	-	-	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	279,835	234,482	235,447	224,872	198,822	165,443	156,491	10.16%
YoY %	19.34%	-0.41%	4.70%	13.10%	20.18%	5.72%	-	-
Horiz. %	178.82%	149.84%	150.45%	143.70%	127.05%	105.72%	100.00%	-
NOSH	96,495	96,495	96,495	96,511	96,515	68,934	68,938	5.76%
YoY %	0.00%	0.00%	-0.02%	-0.00%	40.01%	-0.01%	-	-
Horiz. %	139.97%	139.97%	139.97%	140.00%	140.00%	99.99%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	8.15%	6.60%	11.04%	10.40%	9.61%	4.86%	7.22%	-
YoY %	23.48%	-40.22%	6.15%	8.22%	97.74%	-32.69%	-	-
Horiz. %	112.88%	91.41%	152.91%	144.04%	133.10%	67.31%	100.00%	-
ROE	10.58%	7.25%	13.03%	12.57%	13.19%	8.08%	10.96%	-
YoY %	45.93%	-44.36%	3.66%	-4.70%	63.24%	-26.28%	-	-
Horiz. %	96.53%	66.15%	118.89%	114.69%	120.35%	73.72%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	373.50	368.71	403.27	434.60	401.45	512.46	460.47	-3.42%
YoY %	1.30%	-8.57%	-7.21%	8.26%	-21.66%	11.29%	-	-
Horiz. %	81.11%	80.07%	87.58%	94.38%	87.18%	111.29%	100.00%	-
EPS	30.67	17.61	31.79	29.28	27.17	19.40	24.88	3.54%
YoY %	74.16%	-44.61%	8.57%	7.77%	40.05%	-22.03%	-	-
Horiz. %	123.27%	70.78%	127.77%	117.68%	109.20%	77.97%	100.00%	-
DPS	5.33	4.00	10.32	11.36	0.00	0.00	10.67	-10.91%
YoY %	33.25%	-61.24%	-9.15%	0.00%	0.00%	0.00%	-	-
Horiz. %	49.95%	37.49%	96.72%	106.47%	0.00%	0.00%	100.00%	-
NAPS	2.90	2.43	2.44	2.33	2.06	2.40	2.27	4.16%
YoY %	19.34%	-0.41%	4.72%	13.11%	-14.17%	5.73%	-	-
Horiz. %	127.75%	107.05%	107.49%	102.64%	90.75%	105.73%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 96,451
RPS	249.00	245.80	268.84	289.78	267.69	244.06	219.32	2.13%
YoY %	1.30%	-8.57%	-7.23%	8.25%	9.68%	11.28%	-	-
Horiz. %	113.53%	112.07%	122.58%	132.13%	122.05%	111.28%	100.00%	-
EPS	20.45	11.74	21.19	19.52	18.11	9.24	11.85	9.51%
YoY %	74.19%	-44.60%	8.56%	7.79%	96.00%	-22.03%	-	-
Horiz. %	172.57%	99.07%	178.82%	164.73%	152.83%	77.97%	100.00%	-
DPS	3.56	2.67	6.88	7.57	0.00	0.00	5.08	-5.75%
YoY %	33.33%	-61.19%	-9.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.08%	52.56%	135.43%	149.02%	0.00%	0.00%	100.00%	-
NAPS	1.9333	1.62	1.6267	1.5536	1.3736	1.143	1.0812	10.16%
YoY %	19.34%	-0.41%	4.71%	13.10%	20.17%	5.72%	-	-
Horiz. %	178.81%	149.83%	150.45%	143.69%	127.04%	105.72%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.72	2.16	2.41	2.12	1.64	1.88	1.87	-
P/RPS	0.46	0.59	0.60	0.49	0.41	0.37	0.41	1.93%
YoY %	-22.03%	-1.67%	22.45%	19.51%	10.81%	-9.76%	-	-
Horiz. %	112.20%	143.90%	146.34%	119.51%	100.00%	90.24%	100.00%	-
P/EPS	5.61	12.26	7.58	7.24	6.04	9.69	7.52	-4.76%
YoY %	-54.24%	61.74%	4.70%	19.87%	-37.67%	28.86%	-	-
Horiz. %	74.60%	163.03%	100.80%	96.28%	80.32%	128.86%	100.00%	-
EY	17.83	8.16	13.19	13.81	16.56	10.32	13.30	5.00%
YoY %	118.50%	-38.13%	-4.49%	-16.61%	60.47%	-22.41%	-	-
Horiz. %	134.06%	61.35%	99.17%	103.83%	124.51%	77.59%	100.00%	-
DY	3.10	1.85	4.28	5.36	0.00	0.00	5.70	-9.64%
YoY %	67.57%	-56.78%	-20.15%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.39%	32.46%	75.09%	94.04%	0.00%	0.00%	100.00%	-
P/NAPS	0.59	0.89	0.99	0.91	0.80	0.78	0.82	-5.33%
YoY %	-33.71%	-10.10%	8.79%	13.75%	2.56%	-4.88%	-	-
Horiz. %	71.95%	108.54%	120.73%	110.98%	97.56%	95.12%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	11/11/15	13/11/14	07/11/13	07/11/12	10/11/11	10/11/10	10/11/09	-
Price	1.82	2.10	2.60	2.10	1.63	1.69	1.89	-
P/RPS	0.49	0.57	0.64	0.48	0.41	0.33	0.41	3.01%
YoY %	-14.04%	-10.94%	33.33%	17.07%	24.24%	-19.51%	-	-
Horiz. %	119.51%	139.02%	156.10%	117.07%	100.00%	80.49%	100.00%	-
P/EPS	5.93	11.92	8.18	7.17	6.00	8.71	7.60	-4.04%
YoY %	-50.25%	45.72%	14.09%	19.50%	-31.11%	14.61%	-	-
Horiz. %	78.03%	156.84%	107.63%	94.34%	78.95%	114.61%	100.00%	-
EY	16.85	8.39	12.22	13.94	16.67	11.48	13.16	4.20%
YoY %	100.83%	-31.34%	-12.34%	-16.38%	45.21%	-12.77%	-	-
Horiz. %	128.04%	63.75%	92.86%	105.93%	126.67%	87.23%	100.00%	-
DY	2.93	1.90	3.97	5.41	0.00	0.00	5.64	-10.33%
YoY %	54.21%	-52.14%	-26.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	51.95%	33.69%	70.39%	95.92%	0.00%	0.00%	100.00%	-
P/NAPS	0.63	0.86	1.07	0.90	0.79	0.70	0.83	-4.48%
YoY %	-26.74%	-19.63%	18.89%	13.92%	12.86%	-15.66%	-	-
Horiz. %	75.90%	103.61%	128.92%	108.43%	95.18%	84.34%	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