[TIENWAH] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	402,853	367,600	353,775	257,841	148,012	122,115	112,620	23.64%
YoY %	9.59%	3.91%	37.21%	74.20%	21.21%	8.43%	-	-
Horiz. %	357.71%	326.41%	314.13%	228.95%	131.43%	108.43%	100.00%	-
PBT	49,090	32,754	22,165	30,001	20,131	15,396	14,578	22.40%
YoY %	49.87%	47.77%	-26.12%	49.03%	30.75%	5.61%	-	-
Horiz. %	336.74%	224.68%	152.04%	205.80%	138.09%	105.61%	100.00%	-
Tax	-6,898	-4,275	-5,642	-7,024	-2,399	-2,818	-4,389	7.81%
YoY %	-61.36%	24.23%	19.68%	-192.79%	14.87%	35.79%	-	-
Horiz. %	157.17%	97.40%	128.55%	160.04%	54.66%	64.21%	100.00%	-
NP	42,192	28,479	16,523	22,977	17,732	12,578	10,189	26.69%
YoY %	48.15%	72.36%	-28.09%	29.58%	40.98%	23.45%	-	-
Horiz. %	414.09%	279.51%	162.17%	225.51%	174.03%	123.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,832	19,972	11,757	20,056	16,241	11,187	8,812	21.10%
YoY %	39.36%	69.87%	-41.38%	23.49%	45.18%	26.95%	-	-
Horiz. %	315.84%	226.65%	133.42%	227.60%	184.31%	126.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.05%	13.05%	25.45%	23.41%	11.92%	18.30%	30.11%	-
YoY %	7.66%	-48.72%	8.71%	96.39%	-34.86%	-39.22%	-	-
Horiz. %	46.66%	43.34%	84.52%	77.75%	39.59%	60.78%	100.00%	-
Total Cost	360,661	339,121	337,252	234,864	130,280	109,537	102,431	23.31%
YoY %	6.35%	0.55%	43.59%	80.28%	18.94%	6.94%	-	-
Horiz. %	352.10%	331.07%	329.25%	229.29%	127.19%	106.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,626	96,501	156,517	149,601	129,562	94,655	118,238	11.84%
YoY %	140.02%	-38.34%	4.62%	15.47%	36.88%	-19.95%	-	-
Horiz. %	195.90%	81.62%	132.37%	126.53%	109.58%	80.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	24,619	10,626	8,309	11,992	8,249	7,007	9,986	16.21%
YoY %	131.69%	27.89%	-30.71%	45.38%	17.73%	-29.83%	-	-
Horiz. %	246.54%	106.41%	83.21%	120.09%	82.61%	70.17%	100.00%	-
Div Payout %	88.46%	53.21%	70.68%	59.80%	50.79%	62.64%	113.33%	-
YoY %	66.25%	-24.72%	18.19%	17.74%	-18.92%	-44.73%	-	-
Horiz. %	78.06%	46.95%	62.37%	52.77%	44.82%	55.27%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	231,626	96,501	156,517	149,601	129,562	94,655	118,238	11.84%
YoY %	140.02%	-38.34%	4.62%	15.47%	36.88%	-19.95%	-	-
Horiz. %	195.90%	81.62%	132.37%	126.53%	109.58%	80.05%	100.00%	-
NOSH	96,511	96,501	68,950	68,940	68,916	47,327	45,476	13.34%
YoY %	0.01%	39.96%	0.01%	0.03%	45.62%	4.07%	-	-
Horiz. %	212.22%	212.20%	151.62%	151.60%	151.54%	104.07%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	10.47%	7.75%	4.67%	8.91%	11.98%	10.30%	9.05%	-
YoY %	35.10%	65.95%	-47.59%	-25.63%	16.31%	13.81%	-	-
Horiz. %	115.69%	85.64%	51.60%	98.45%	132.38%	113.81%	100.00%	-
ROE	12.02%	20.70%	7.51%	13.41%	12.54%	11.82%	7.45%	-
YoY %	-41.93%	175.63%	-44.00%	6.94%	6.09%	58.66%	-	-
Horiz. %	161.34%	277.85%	100.81%	180.00%	168.32%	158.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	417.42	380.93	513.09	374.00	214.77	258.02	247.65	9.08%
YoY %	9.58%	-25.76%	37.19%	74.14%	-16.76%	4.19%	-	-
Horiz. %	168.55%	153.82%	207.18%	151.02%	86.72%	104.19%	100.00%	-
EPS	28.84	20.70	17.05	29.09	23.57	23.64	19.38	6.84%
YoY %	39.32%	21.41%	-41.39%	23.42%	-0.30%	21.98%	-	-
Horiz. %	148.81%	106.81%	87.98%	150.10%	121.62%	121.98%	100.00%	-
DPS	25.52	11.01	12.05	17.40	11.97	14.81	22.00	2.50%
YoY %	131.79%	-8.63%	-30.75%	45.36%	-19.18%	-32.68%	-	-
Horiz. %	116.00%	50.05%	54.77%	79.09%	54.41%	67.32%	100.00%	-
NAPS	2.40	1.00	2.27	2.17	1.88	2.00	2.60	-1.32%
YoY %	140.00%	-55.95%	4.61%	15.43%	-6.00%	-23.08%	-	-
Horiz. %	92.31%	38.46%	87.31%	83.46%	72.31%	76.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 68,940
RPS	278.32	253.97	244.42	178.14	102.26	84.37	77.81	23.64%
YoY %	9.59%	3.91%	37.21%	74.20%	21.20%	8.43%	-	-
Horiz. %	357.69%	326.40%	314.12%	228.94%	131.42%	108.43%	100.00%	-
EPS	19.23	13.80	8.12	13.86	11.22	7.73	6.09	21.10%
YoY %	39.35%	69.95%	-41.41%	23.53%	45.15%	26.93%	-	-
Horiz. %	315.76%	226.60%	133.33%	227.59%	184.24%	126.93%	100.00%	-
DPS	17.01	7.34	5.74	8.29	5.70	4.84	6.90	16.21%
YoY %	131.74%	27.87%	-30.76%	45.44%	17.77%	-29.86%	-	-
Horiz. %	246.52%	106.38%	83.19%	120.14%	82.61%	70.14%	100.00%	-
NAPS	1.6003	0.6667	1.0814	1.0336	0.8951	0.654	0.8169	11.84%
YoY %	140.03%	-38.35%	4.62%	15.47%	36.87%	-19.94%	-	-
Horiz. %	195.90%	81.61%	132.38%	126.53%	109.57%	80.06%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.91	1.70	1.90	1.55	1.38	2.08	1.93	-
P/RPS	0.46	0.45	0.37	0.41	0.64	0.81	0.78	-8.41%
YoY %	2.22%	21.62%	-9.76%	-35.94%	-20.99%	3.85%	-	-
Horiz. %	58.97%	57.69%	47.44%	52.56%	82.05%	103.85%	100.00%	-
P/EPS	6.62	8.21	11.14	5.33	5.86	8.80	9.96	-6.57%
YoY %	-19.37%	-26.30%	109.01%	-9.04%	-33.41%	-11.65%	-	-
Horiz. %	66.47%	82.43%	111.85%	53.51%	58.84%	88.35%	100.00%	-
EY	15.10	12.17	8.97	18.77	17.08	11.36	10.04	7.03%
YoY %	24.08%	35.67%	-52.21%	9.89%	50.35%	13.15%	-	-
Horiz. %	150.40%	121.22%	89.34%	186.95%	170.12%	113.15%	100.00%	-
DY	13.36	6.48	6.34	11.23	8.67	7.12	11.40	2.67%
YoY %	106.17%	2.21%	-43.54%	29.53%	21.77%	-37.54%	-	-
Horiz. %	117.19%	56.84%	55.61%	98.51%	76.05%	62.46%	100.00%	-
P/NAPS	0.80	1.70	0.84	0.71	0.73	1.04	0.74	1.30%
YoY %	-52.94%	102.38%	18.31%	-2.74%	-29.81%	40.54%	-	-
Horiz. %	108.11%	229.73%	113.51%	95.95%	98.65%	140.54%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	13/08/12	09/08/11	10/08/10	04/08/09	06/08/08	02/08/07	09/08/06	-
Price	1.93	1.59	2.00	1.82	1.43	2.10	1.86	-
P/RPS	0.46	0.42	0.39	0.49	0.67	0.81	0.75	-7.81%
YoY %	9.52%	7.69%	-20.41%	-26.87%	-17.28%	8.00%	-	-
Horiz. %	61.33%	56.00%	52.00%	65.33%	89.33%	108.00%	100.00%	-
P/EPS	6.69	7.68	11.73	6.26	6.07	8.88	9.60	-5.83%
YoY %	-12.89%	-34.53%	87.38%	3.13%	-31.64%	-7.50%	-	-
Horiz. %	69.69%	80.00%	122.19%	65.21%	63.23%	92.50%	100.00%	-
EY	14.94	13.02	8.53	15.98	16.48	11.26	10.42	6.18%
YoY %	14.75%	52.64%	-46.62%	-3.03%	46.36%	8.06%	-	-
Horiz. %	143.38%	124.95%	81.86%	153.36%	158.16%	108.06%	100.00%	-
DY	13.22	6.93	6.03	9.56	8.37	7.05	11.83	1.86%
YoY %	90.76%	14.93%	-36.92%	14.22%	18.72%	-40.41%	-	-
Horiz. %	111.75%	58.58%	50.97%	80.81%	70.75%	59.59%	100.00%	-
P/NAPS	0.80	1.59	0.88	0.84	0.76	1.05	0.72	1.76%
YoY %	-49.69%	80.68%	4.76%	10.53%	-27.62%	45.83%	-	-
Horiz. %	111.11%	220.83%	122.22%	116.67%	105.56%	145.83%	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