[TIENWAH] YoY TTM Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	153,272	126,103	111,296	114,235	116,849	120,855	131,715	2.55%
YoY %	21.55%	13.30%	-2.57%	-2.24%	-3.31%	-8.25%	-	-
Horiz. %	116.37%	95.74%	84.50%	86.73%	88.71%	91.75%	100.00%	-
PBT	20,661	16,468	12,556	15,331	17,663	21,435	15,078	5.38%
YoY %	25.46%	31.16%	-18.10%	-13.20%	-17.60%	42.16%	-	-
Horiz. %	137.03%	109.22%	83.27%	101.68%	117.14%	142.16%	100.00%	-
Tax	-3,593	-2,626	-4,130	-2,675	-5,711	-9,890	-5,987	-8.15%
YoY %	-36.82%	36.42%	-54.39%	53.16%	42.25%	-65.19%	-	-
Horiz. %	60.01%	43.86%	68.98%	44.68%	95.39%	165.19%	100.00%	-
NP	17,068	13,842	8,426	12,656	11,952	11,545	9,091	11.05%
YoY %	23.31%	64.28%	-33.42%	5.89%	3.53%	26.99%	-	-
Horiz. %	187.75%	152.26%	92.69%	139.21%	131.47%	126.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,592	12,682	7,204	10,889	11,952	11,545	9,091	9.39%
YoY %	22.95%	76.04%	-33.84%	-8.89%	3.53%	26.99%	-	-
Horiz. %	171.51%	139.50%	79.24%	119.78%	131.47%	126.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.39%	15.95%	32.89%	17.45%	32.33%	46.14%	39.71%	-
YoY %	9.03%	-51.51%	88.48%	-46.03%	-29.93%	16.19%	-	-
Horiz. %	43.79%	40.17%	82.83%	43.94%	81.42%	116.19%	100.00%	-
Total Cost	136,204	112,261	102,870	101,579	104,897	109,310	122,624	1.76%
YoY %	21.33%	9.13%	1.27%	-3.16%	-4.04%	-10.86%	-	-
Horiz. %	111.07%	91.55%	83.89%	82.84%	85.54%	89.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,166	91,354	116,814	119,388	114,815	104,344	94,804	5.42%
YoY %	42.49%	-21.80%	-2.16%	3.98%	10.04%	10.06%	-	-
Horiz. %	137.30%	96.36%	123.22%	125.93%	121.11%	110.06%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	8,249	7,007	9,986	6,740	3,107	2,178	1,084	40.20%
YoY %	17.73%	-29.83%	48.16%	116.93%	42.65%	100.92%	-	-
Horiz. %	760.98%	646.40%	921.22%	621.77%	286.62%	200.92%	100.00%	-
Div Payout %	52.91%	55.25%	138.62%	61.90%	26.00%	18.87%	11.93%	-
YoY %	-4.24%	-60.14%	123.94%	138.08%	37.78%	58.17%	-	-
Horiz. %	443.50%	463.12%	1,161.94%	518.86%	217.94%	158.17%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	130,166	91,354	116,814	119,388	114,815	104,344	94,804	5.42%
YoY %	42.49%	-21.80%	-2.16%	3.98%	10.04%	10.06%	-	-
Horiz. %	137.30%	96.36%	123.22%	125.93%	121.11%	110.06%	100.00%	-
NOSH	68,871	45,677	45,453	45,222	45,025	44,213	43,488	7.95%
YoY %	50.78%	0.49%	0.51%	0.44%	1.84%	1.67%	-	-
Horiz. %	158.37%	105.03%	104.52%	103.99%	103.53%	101.67%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	11.14%	10.98%	7.57%	11.08%	10.23%	9.55%	6.90%	-
YoY %	1.46%	45.05%	-31.68%	8.31%	7.12%	38.41%	-	-
Horiz. %	161.45%	159.13%	109.71%	160.58%	148.26%	138.41%	100.00%	-
ROE	11.98%	13.88%	6.17%	9.12%	10.41%	11.06%	9.59%	-
YoY %	-13.69%	124.96%	-32.35%	-12.39%	-5.88%	15.33%	-	-
Horiz. %	124.92%	144.73%	64.34%	95.10%	108.55%	115.33%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	222.55	276.08	244.86	252.60	259.52	273.34	302.87	-5.00%
YoY %	-19.39%	12.75%	-3.06%	-2.67%	-5.06%	-9.75%	-	-
Horiz. %	73.48%	91.15%	80.85%	83.40%	85.69%	90.25%	100.00%	-
EPS	22.64	27.76	15.85	24.08	26.54	26.11	20.90	1.34%
YoY %	-18.44%	75.14%	-34.18%	-9.27%	1.65%	24.93%	-	-
Horiz. %	108.33%	132.82%	75.84%	115.22%	126.99%	124.93%	100.00%	-
DPS	12.00	15.34	22.00	15.00	7.00	5.00	2.49	29.93%
YoY %	-21.77%	-30.27%	46.67%	114.29%	40.00%	100.80%	-	-
Horiz. %	481.93%	616.06%	883.53%	602.41%	281.12%	200.80%	100.00%	-
NAPS	1.89	2.00	2.57	2.64	2.55	2.36	2.18	-2.34%
YoY %	-5.50%	-22.18%	-2.65%	3.53%	8.05%	8.26%	-	-
Horiz. %	86.70%	91.74%	117.89%	121.10%	116.97%	108.26%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 45,222
RPS	105.89	87.12	76.89	78.92	80.73	83.50	91.00	2.55%
YoY %	21.54%	13.30%	-2.57%	-2.24%	-3.32%	-8.24%	-	-
Horiz. %	116.36%	95.74%	84.49%	86.73%	88.71%	91.76%	100.00%	-
EPS	10.77	8.76	4.98	7.52	8.26	7.98	6.28	9.39%
YoY %	22.95%	75.90%	-33.78%	-8.96%	3.51%	27.07%	-	-
Horiz. %	171.50%	139.49%	79.30%	119.75%	131.53%	127.07%	100.00%	-
DPS	5.70	4.84	6.90	4.66	2.15	1.50	0.75	40.17%
YoY %	17.77%	-29.86%	48.07%	116.74%	43.33%	100.00%	-	-
Horiz. %	760.00%	645.33%	920.00%	621.33%	286.67%	200.00%	100.00%	-
NAPS	0.8993	0.6311	0.8071	0.8248	0.7932	0.7209	0.655	5.41%
YoY %	42.50%	-21.81%	-2.15%	3.98%	10.03%	10.06%	-	-
Horiz. %	137.30%	96.35%	123.22%	125.92%	121.10%	110.06%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	1.24	2.42	1.88	2.15	2.75	2.80	1.38	-
P/RPS	0.56	0.88	0.77	0.85	1.06	1.02	0.46	3.32%
YoY %	-36.36%	14.29%	-9.41%	-19.81%	3.92%	121.74%	-	-
Horiz. %	121.74%	191.30%	167.39%	184.78%	230.43%	221.74%	100.00%	-
P/EPS	5.48	8.72	11.86	8.93	10.36	10.72	6.60	-3.04%
YoY %	-37.16%	-26.48%	32.81%	-13.80%	-3.36%	62.42%	-	-
Horiz. %	83.03%	132.12%	179.70%	135.30%	156.97%	162.42%	100.00%	-
EY	18.26	11.47	8.43	11.20	9.65	9.33	15.15	3.15%
YoY %	59.20%	36.06%	-24.73%	16.06%	3.43%	-38.42%	-	-
Horiz. %	120.53%	75.71%	55.64%	73.93%	63.70%	61.58%	100.00%	-
DY	9.68	6.34	11.70	6.98	2.55	1.79	1.81	32.20%
YoY %	52.68%	-45.81%	67.62%	173.73%	42.46%	-1.10%	-	-
Horiz. %	534.81%	350.28%	646.41%	385.64%	140.88%	98.90%	100.00%	-
P/NAPS	0.66	1.21	0.73	0.81	1.08	1.19	0.63	0.77%
YoY %	-45.45%	65.75%	-9.88%	-25.00%	-9.24%	88.89%	-	-
Horiz. %	104.76%	192.06%	115.87%	128.57%	171.43%	188.89%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	05/11/07	20/11/06	24/11/05	25/11/04	19/11/03	21/11/02	-
Price	1.19	1.38	1.96	1.84	2.60	2.54	1.02	-
P/RPS	0.53	0.50	0.80	0.73	1.00	0.93	0.34	7.67%
YoY %	6.00%	-37.50%	9.59%	-27.00%	7.53%	173.53%	-	-
Horiz. %	155.88%	147.06%	235.29%	214.71%	294.12%	273.53%	100.00%	-
P/EPS	5.26	4.97	12.37	7.64	9.79	9.73	4.88	1.25%
YoY %	5.84%	-59.82%	61.91%	-21.96%	0.62%	99.39%	-	-
Horiz. %	107.79%	101.84%	253.48%	156.56%	200.61%	199.39%	100.00%	-
EY	19.02	20.12	8.09	13.09	10.21	10.28	20.49	-1.23%
YoY %	-5.47%	148.70%	-38.20%	28.21%	-0.68%	-49.83%	-	-
Horiz. %	92.83%	98.19%	39.48%	63.88%	49.83%	50.17%	100.00%	-
DY	10.08	11.12	11.22	8.15	2.69	1.97	2.45	26.55%
YoY %	-9.35%	-0.89%	37.67%	202.97%	36.55%	-19.59%	-	-
Horiz. %	411.43%	453.88%	457.96%	332.65%	109.80%	80.41%	100.00%	-
P/NAPS	0.63	0.69	0.76	0.70	1.02	1.08	0.47	4.99%
YoY %	-8.70%	-9.21%	8.57%	-31.37%	-5.56%	129.79%	-	-
Horiz. %	134.04%	146.81%	161.70%	148.94%	217.02%	229.79%	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