[TIENWAH] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	353,775	257,841	148,012	122,115	112,620	113,205	112,780	20.97%
YoY %	37.21%	74.20%	21.21%	8.43%	-0.52%	0.38%	-	-
Horiz. %	313.69%	228.62%	131.24%	108.28%	99.86%	100.38%	100.00%	-
PBT	22,165	30,001	20,131	15,396	14,578	13,994	18,497	3.05%
YoY %	-26.12%	49.03%	30.75%	5.61%	4.17%	-24.34%	-	-
Horiz. %	119.83%	162.19%	108.83%	83.24%	78.81%	75.66%	100.00%	-
Tax	-5,642	-7,024	-2,399	-2,818	-4,389	-3,189	-6,467	-2.24%
YoY %	19.68%	-192.79%	14.87%	35.79%	-37.63%	50.69%	-	-
Horiz. %	87.24%	108.61%	37.10%	43.58%	67.87%	49.31%	100.00%	-
NP	16,523	22,977	17,732	12,578	10,189	10,805	12,030	5.42%
YoY %	-28.09%	29.58%	40.98%	23.45%	-5.70%	-10.18%	-	-
Horiz. %	137.35%	191.00%	147.40%	104.56%	84.70%	89.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,757	20,056	16,241	11,187	8,812	9,743	12,030	-0.38%
YoY %	-41.38%	23.49%	45.18%	26.95%	-9.56%	-19.01%	-	-
Horiz. %	97.73%	166.72%	135.00%	92.99%	73.25%	80.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	23.41%	11.92%	18.30%	30.11%	22.79%	34.96%	-
YoY %	8.71%	96.39%	-34.86%	-39.22%	32.12%	-34.81%	-	-
Horiz. %	72.80%	66.96%	34.10%	52.35%	86.13%	65.19%	100.00%	-
Total Cost	337,252	234,864	130,280	109,537	102,431	102,400	100,750	22.29%
YoY %	43.59%	80.28%	18.94%	6.94%	0.03%	1.64%	-	-
Horiz. %	334.74%	233.12%	129.31%	108.72%	101.67%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,517	149,601	129,562	94,655	118,238	114,836	111,214	5.85%
YoY %	4.62%	15.47%	36.88%	-19.95%	2.96%	3.26%	-	-
Horiz. %	140.73%	134.52%	116.50%	85.11%	106.32%	103.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	8,309	11,992	8,249	7,007	9,986	6,740	3,107	17.80%
YoY %	-30.71%	45.38%	17.73%	-29.83%	48.16%	116.93%	-	-
Horiz. %	267.43%	385.97%	265.50%	225.52%	321.40%	216.93%	100.00%	-
Div Payout %	70.68%	59.80%	50.79%	62.64%	113.33%	69.19%	25.83%	-
YoY %	18.19%	17.74%	-18.92%	-44.73%	63.80%	167.87%	-	-
Horiz. %	273.64%	231.51%	196.63%	242.51%	438.75%	267.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	156,517	149,601	129,562	94,655	118,238	114,836	111,214	5.85%
YoY %	4.62%	15.47%	36.88%	-19.95%	2.96%	3.26%	-	-
Horiz. %	140.73%	134.52%	116.50%	85.11%	106.32%	103.26%	100.00%	-
NOSH	68,950	68,940	68,916	47,327	45,476	45,211	45,026	7.35%
YoY %	0.01%	0.03%	45.62%	4.07%	0.59%	0.41%	-	-
Horiz. %	153.13%	153.11%	153.06%	105.11%	101.00%	100.41%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	4.67%	8.91%	11.98%	10.30%	9.05%	9.54%	10.67%	-
YoY %	-47.59%	-25.63%	16.31%	13.81%	-5.14%	-10.59%	-	-
Horiz. %	43.77%	83.51%	112.28%	96.53%	84.82%	89.41%	100.00%	-
ROE	7.51%	13.41%	12.54%	11.82%	7.45%	8.48%	10.82%	-
YoY %	-44.00%	6.94%	6.09%	58.66%	-12.15%	-21.63%	-	-
Horiz. %	69.41%	123.94%	115.90%	109.24%	68.85%	78.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	513.09	374.00	214.77	258.02	247.65	250.39	250.48	12.68%
YoY %	37.19%	74.14%	-16.76%	4.19%	-1.09%	-0.04%	-	-
Horiz. %	204.84%	149.31%	85.74%	103.01%	98.87%	99.96%	100.00%	-
EPS	17.05	29.09	23.57	23.64	19.38	21.55	26.72	-7.21%
YoY %	-41.39%	23.42%	-0.30%	21.98%	-10.07%	-19.35%	-	-
Horiz. %	63.81%	108.87%	88.21%	88.47%	72.53%	80.65%	100.00%	-
DPS	12.05	17.40	11.97	14.81	22.00	15.00	7.00	9.47%
YoY %	-30.75%	45.36%	-19.18%	-32.68%	46.67%	114.29%	-	-
Horiz. %	172.14%	248.57%	171.00%	211.57%	314.29%	214.29%	100.00%	-
NAPS	2.27	2.17	1.88	2.00	2.60	2.54	2.47	-1.39%
YoY %	4.61%	15.43%	-6.00%	-23.08%	2.36%	2.83%	-	-
Horiz. %	91.90%	87.85%	76.11%	80.97%	105.26%	102.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 47,327
RPS	244.42	178.14	102.26	84.37	77.81	78.21	77.92	20.97%
YoY %	37.21%	74.20%	21.20%	8.43%	-0.51%	0.37%	-	-
Horiz. %	313.68%	228.62%	131.24%	108.28%	99.86%	100.37%	100.00%	-
EPS	8.12	13.86	11.22	7.73	6.09	6.73	8.31	-0.38%
YoY %	-41.41%	23.53%	45.15%	26.93%	-9.51%	-19.01%	-	-
Horiz. %	97.71%	166.79%	135.02%	93.02%	73.29%	80.99%	100.00%	-
DPS	5.74	8.29	5.70	4.84	6.90	4.66	2.15	17.77%
YoY %	-30.76%	45.44%	17.77%	-29.86%	48.07%	116.74%	-	-
Horiz. %	266.98%	385.58%	265.12%	225.12%	320.93%	216.74%	100.00%	-
NAPS	1.0814	1.0336	0.8951	0.654	0.8169	0.7934	0.7684	5.85%
YoY %	4.62%	15.47%	36.87%	-19.94%	2.96%	3.25%	-	-
Horiz. %	140.73%	134.51%	116.49%	85.11%	106.31%	103.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.90	1.55	1.38	2.08	1.93	2.21	2.98	-
P/RPS	0.37	0.41	0.64	0.81	0.78	0.88	1.19	-17.68%
YoY %	-9.76%	-35.94%	-20.99%	3.85%	-11.36%	-26.05%	-	-
Horiz. %	31.09%	34.45%	53.78%	68.07%	65.55%	73.95%	100.00%	-
P/EPS	11.14	5.33	5.86	8.80	9.96	10.26	11.15	-0.01%
YoY %	109.01%	-9.04%	-33.41%	-11.65%	-2.92%	-7.98%	-	-
Horiz. %	99.91%	47.80%	52.56%	78.92%	89.33%	92.02%	100.00%	-
EY	8.97	18.77	17.08	11.36	10.04	9.75	8.97	0.00%
YoY %	-52.21%	9.89%	50.35%	13.15%	2.97%	8.70%	-	-
Horiz. %	100.00%	209.25%	190.41%	126.64%	111.93%	108.70%	100.00%	-
DY	6.34	11.23	8.67	7.12	11.40	6.79	2.35	17.97%
YoY %	-43.54%	29.53%	21.77%	-37.54%	67.89%	188.94%	-	-
Horiz. %	269.79%	477.87%	368.94%	302.98%	485.11%	288.94%	100.00%	-
P/NAPS	0.84	0.71	0.73	1.04	0.74	0.87	1.21	-5.89%
YoY %	18.31%	-2.74%	-29.81%	40.54%	-14.94%	-28.10%	-	-
Horiz. %	69.42%	58.68%	60.33%	85.95%	61.16%	71.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	10/08/10	04/08/09	06/08/08	02/08/07	09/08/06	25/08/05	19/08/04	-
Price	2.00	1.82	1.43	2.10	1.86	2.08	2.85	-
P/RPS	0.39	0.49	0.67	0.81	0.75	0.83	1.14	-16.36%
YoY %	-20.41%	-26.87%	-17.28%	8.00%	-9.64%	-27.19%	-	-
Horiz. %	34.21%	42.98%	58.77%	71.05%	65.79%	72.81%	100.00%	-
P/EPS	11.73	6.26	6.07	8.88	9.60	9.65	10.67	1.59%
YoY %	87.38%	3.13%	-31.64%	-7.50%	-0.52%	-9.56%	-	-
Horiz. %	109.93%	58.67%	56.89%	83.22%	89.97%	90.44%	100.00%	-
EY	8.53	15.98	16.48	11.26	10.42	10.36	9.37	-1.55%
YoY %	-46.62%	-3.03%	46.36%	8.06%	0.58%	10.57%	-	-
Horiz. %	91.04%	170.54%	175.88%	120.17%	111.21%	110.57%	100.00%	-
DY	6.03	9.56	8.37	7.05	11.83	7.21	2.46	16.10%
YoY %	-36.92%	14.22%	18.72%	-40.41%	64.08%	193.09%	-	-
Horiz. %	245.12%	388.62%	340.24%	286.59%	480.89%	293.09%	100.00%	-
P/NAPS	0.88	0.84	0.76	1.05	0.72	0.82	1.15	-4.35%
YoY %	4.76%	10.53%	-27.62%	45.83%	-12.20%	-28.70%	-	-
Horiz. %	76.52%	73.04%	66.09%	91.30%	62.61%	71.30%	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