[TIENWAH] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	350,317	361,609	400,990	402,853	367,600	353,775	257,841	5.23%
YoY %	-3.12%	-9.82%	-0.46%	9.59%	3.91%	37.21%	-	-
Horiz. %	135.87%	140.24%	155.52%	156.24%	142.57%	137.21%	100.00%	-
PBT	14,537	30,625	47,694	49,090	32,754	22,165	30,001	-11.37%
YoY %	-52.53%	-35.79%	-2.84%	49.87%	47.77%	-26.12%	-	-
Horiz. %	48.46%	102.08%	158.97%	163.63%	109.18%	73.88%	100.00%	-
Tax	-4,720	-7,129	-5,686	-6,898	-4,275	-5,642	-7,024	-6.40%
YoY %	33.79%	-25.38%	17.57%	-61.36%	24.23%	19.68%	-	-
Horiz. %	67.20%	101.49%	80.95%	98.21%	60.86%	80.32%	100.00%	-
NP	9,817	23,496	42,008	42,192	28,479	16,523	22,977	-13.20%
YoY %	-58.22%	-44.07%	-0.44%	48.15%	72.36%	-28.09%	-	-
Horiz. %	42.73%	102.26%	182.83%	183.63%	123.95%	71.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,037	17,538	30,115	27,832	19,972	11,757	20,056	-8.15%
YoY %	-31.37%	-41.76%	8.20%	39.36%	69.87%	-41.38%	-	-
Horiz. %	60.02%	87.45%	150.15%	138.77%	99.58%	58.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.47%	23.28%	11.92%	14.05%	13.05%	25.45%	23.41%	-
YoY %	39.48%	95.30%	-15.16%	7.66%	-48.72%	8.71%	-	-
Horiz. %	138.70%	99.44%	50.92%	60.02%	55.75%	108.71%	100.00%	-
Total Cost	340,500	338,113	358,982	360,661	339,121	337,252	234,864	6.38%
YoY %	0.71%	-5.81%	-0.47%	6.35%	0.55%	43.59%	-	-
Horiz. %	144.98%	143.96%	152.85%	153.56%	144.39%	143.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	247,027	238,481	230,623	231,626	96,501	156,517	149,601	8.71%
YoY %	3.58%	3.41%	-0.43%	140.02%	-38.34%	4.62%	-	-
Horiz. %	165.12%	159.41%	154.16%	154.83%	64.51%	104.62%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	7,719	9,062	15,690	24,619	10,626	8,309	11,992	-7.07%
YoY %	-14.82%	-42.24%	-36.27%	131.69%	27.89%	-30.71%	-	-
Horiz. %	64.37%	75.57%	130.84%	205.30%	88.61%	69.29%	100.00%	-
Div Payout %	64.13%	51.67%	52.10%	88.46%	53.21%	70.68%	59.80%	-
YoY %	24.11%	-0.83%	-41.10%	66.25%	-24.72%	18.19%	-	-
Horiz. %	107.24%	86.40%	87.12%	147.93%	88.98%	118.19%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	247,027	238,481	230,623	231,626	96,501	156,517	149,601	8.71%
YoY %	3.58%	3.41%	-0.43%	140.02%	-38.34%	4.62%	-	-
Horiz. %	165.12%	159.41%	154.16%	154.83%	64.51%	104.62%	100.00%	-
NOSH	96,495	96,551	96,495	96,511	96,501	68,950	68,940	5.76%
YoY %	-0.06%	0.06%	-0.02%	0.01%	39.96%	0.01%	-	-
Horiz. %	139.97%	140.05%	139.97%	139.99%	139.98%	100.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	2.80%	6.50%	10.48%	10.47%	7.75%	4.67%	8.91%	-
YoY %	-56.92%	-37.98%	0.10%	35.10%	65.95%	-47.59%	-	-
Horiz. %	31.43%	72.95%	117.62%	117.51%	86.98%	52.41%	100.00%	-
ROE	4.87%	7.35%	13.06%	12.02%	20.70%	7.51%	13.41%	-
YoY %	-33.74%	-43.72%	8.65%	-41.93%	175.63%	-44.00%	-	-
Horiz. %	36.32%	54.81%	97.39%	89.63%	154.36%	56.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	363.04	374.53	415.56	417.42	380.93	513.09	374.00	-0.49%
YoY %	-3.07%	-9.87%	-0.45%	9.58%	-25.76%	37.19%	-	-
Horiz. %	97.07%	100.14%	111.11%	111.61%	101.85%	137.19%	100.00%	-
EPS	12.47	18.16	31.21	28.84	20.70	17.05	29.09	-13.16%
YoY %	-31.33%	-41.81%	8.22%	39.32%	21.41%	-41.39%	-	-
Horiz. %	42.87%	62.43%	107.29%	99.14%	71.16%	58.61%	100.00%	-
DPS	8.00	9.39	16.26	25.52	11.01	12.05	17.40	-12.14%
YoY %	-14.80%	-42.25%	-36.29%	131.79%	-8.63%	-30.75%	-	-
Horiz. %	45.98%	53.97%	93.45%	146.67%	63.28%	69.25%	100.00%	-
NAPS	2.56	2.47	2.39	2.40	1.00	2.27	2.17	2.79%
YoY %	3.64%	3.35%	-0.42%	140.00%	-55.95%	4.61%	-	-
Horiz. %	117.97%	113.82%	110.14%	110.60%	46.08%	104.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 96,511
RPS	242.03	249.83	277.04	278.32	253.97	244.42	178.14	5.23%
YoY %	-3.12%	-9.82%	-0.46%	9.59%	3.91%	37.21%	-	-
Horiz. %	135.87%	140.24%	155.52%	156.24%	142.57%	137.21%	100.00%	-
EPS	8.32	12.12	20.81	19.23	13.80	8.12	13.86	-8.15%
YoY %	-31.35%	-41.76%	8.22%	39.35%	69.95%	-41.41%	-	-
Horiz. %	60.03%	87.45%	150.14%	138.74%	99.57%	58.59%	100.00%	-
DPS	5.33	6.26	10.84	17.01	7.34	5.74	8.29	-7.09%
YoY %	-14.86%	-42.25%	-36.27%	131.74%	27.87%	-30.76%	-	-
Horiz. %	64.29%	75.51%	130.76%	205.19%	88.54%	69.24%	100.00%	-
NAPS	1.7067	1.6476	1.5933	1.6003	0.6667	1.0814	1.0336	8.71%
YoY %	3.59%	3.41%	-0.44%	140.03%	-38.35%	4.62%	-	-
Horiz. %	165.12%	159.40%	154.15%	154.83%	64.50%	104.62%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.74	2.34	2.38	1.91	1.70	1.90	1.55	-
P/RPS	0.48	0.62	0.57	0.46	0.45	0.37	0.41	2.66%
YoY %	-22.58%	8.77%	23.91%	2.22%	21.62%	-9.76%	-	-
Horiz. %	117.07%	151.22%	139.02%	112.20%	109.76%	90.24%	100.00%	-
P/EPS	13.95	12.88	7.63	6.62	8.21	11.14	5.33	17.38%
YoY %	8.31%	68.81%	15.26%	-19.37%	-26.30%	109.01%	-	-
Horiz. %	261.73%	241.65%	143.15%	124.20%	154.03%	209.01%	100.00%	-
EY	7.17	7.76	13.11	15.10	12.17	8.97	18.77	-14.81%
YoY %	-7.60%	-40.81%	-13.18%	24.08%	35.67%	-52.21%	-	-
Horiz. %	38.20%	41.34%	69.85%	80.45%	64.84%	47.79%	100.00%	-
DY	4.60	4.01	6.83	13.36	6.48	6.34	11.23	-13.81%
YoY %	14.71%	-41.29%	-48.88%	106.17%	2.21%	-43.54%	-	-
Horiz. %	40.96%	35.71%	60.82%	118.97%	57.70%	56.46%	100.00%	-
P/NAPS	0.68	0.95	1.00	0.80	1.70	0.84	0.71	-0.71%
YoY %	-28.42%	-5.00%	25.00%	-52.94%	102.38%	18.31%	-	-
Horiz. %	95.77%	133.80%	140.85%	112.68%	239.44%	118.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	10/08/15	06/08/14	01/08/13	13/08/12	09/08/11	10/08/10	04/08/09	-
Price	1.68	2.34	2.36	1.93	1.59	2.00	1.82	-
P/RPS	0.46	0.62	0.57	0.46	0.42	0.39	0.49	-1.04%
YoY %	-25.81%	8.77%	23.91%	9.52%	7.69%	-20.41%	-	-
Horiz. %	93.88%	126.53%	116.33%	93.88%	85.71%	79.59%	100.00%	-
P/EPS	13.47	12.88	7.56	6.69	7.68	11.73	6.26	13.61%
YoY %	4.58%	70.37%	13.00%	-12.89%	-34.53%	87.38%	-	-
Horiz. %	215.18%	205.75%	120.77%	106.87%	122.68%	187.38%	100.00%	-
EY	7.43	7.76	13.22	14.94	13.02	8.53	15.98	-11.97%
YoY %	-4.25%	-41.30%	-11.51%	14.75%	52.64%	-46.62%	-	-
Horiz. %	46.50%	48.56%	82.73%	93.49%	81.48%	53.38%	100.00%	-
DY	4.76	4.01	6.89	13.22	6.93	6.03	9.56	-10.96%
YoY %	18.70%	-41.80%	-47.88%	90.76%	14.93%	-36.92%	-	-
Horiz. %	49.79%	41.95%	72.07%	138.28%	72.49%	63.08%	100.00%	-
P/NAPS	0.66	0.95	0.99	0.80	1.59	0.88	0.84	-3.93%
YoY %	-30.53%	-4.04%	23.75%	-49.69%	80.68%	4.76%	-	-
Horiz. %	78.57%	113.10%	117.86%	95.24%	189.29%	104.76%	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