[TIENWAH] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	385,352	412,554	380,316	355,475	302,671	153,272	126,103	20.44%
YoY %	-6.59%	8.48%	6.99%	17.45%	97.47%	21.55%	-	-
Horiz. %	305.59%	327.16%	301.59%	281.89%	240.02%	121.55%	100.00%	-
PBT	45,661	49,929	39,630	21,349	31,413	20,661	16,468	18.50%
YoY %	-8.55%	25.99%	85.63%	-32.04%	52.04%	25.46%	-	-
Horiz. %	277.27%	303.19%	240.65%	129.64%	190.75%	125.46%	100.00%	-
Tax	-5,766	-6,768	-5,681	-4,422	-7,480	-3,593	-2,626	13.99%
YoY %	14.80%	-19.13%	-28.47%	40.88%	-108.18%	-36.82%	-	-
Horiz. %	219.57%	257.73%	216.34%	168.39%	284.84%	136.82%	100.00%	-
NP	39,895	43,161	33,949	16,927	23,933	17,068	13,842	19.27%
YoY %	-7.57%	27.13%	100.56%	-29.27%	40.22%	23.31%	-	-
Horiz. %	288.22%	311.81%	245.26%	122.29%	172.90%	123.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,975	27,950	23,456	12,616	19,763	15,592	12,682	14.74%
YoY %	3.67%	19.16%	85.92%	-36.16%	26.75%	22.95%	-	-
Horiz. %	228.47%	220.39%	184.96%	99.48%	155.84%	122.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.63%	13.56%	14.34%	20.71%	23.81%	17.39%	15.95%	-
YoY %	-6.86%	-5.44%	-30.76%	-13.02%	36.92%	9.03%	-	-
Horiz. %	79.18%	85.02%	89.91%	129.84%	149.28%	109.03%	100.00%	-
Total Cost	345,457	369,393	346,367	338,548	278,738	136,204	112,261	20.58%
YoY %	-6.48%	6.65%	2.31%	21.46%	104.65%	21.33%	-	-
Horiz. %	307.73%	329.05%	308.54%	301.57%	248.29%	121.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,447	224,732	198,868	165,337	156,474	130,166	91,354	17.07%
YoY %	4.77%	13.01%	20.28%	5.66%	20.21%	42.49%	-	-
Horiz. %	257.73%	246.00%	217.69%	180.98%	171.28%	142.49%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	15,690	24,619	10,626	8,309	11,992	8,249	7,007	14.36%
YoY %	-36.27%	131.69%	27.89%	-30.71%	45.38%	17.73%	-	-
Horiz. %	223.92%	351.35%	151.65%	118.58%	171.14%	117.73%	100.00%	-
Div Payout %	54.15%	88.08%	45.30%	65.87%	60.68%	52.91%	55.25%	-
YoY %	-38.52%	94.44%	-31.23%	8.55%	14.69%	-4.24%	-	-
Horiz. %	98.01%	159.42%	81.99%	119.22%	109.83%	95.76%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	235,447	224,732	198,868	165,337	156,474	130,166	91,354	17.07%
YoY %	4.77%	13.01%	20.28%	5.66%	20.21%	42.49%	-	-
Horiz. %	257.73%	246.00%	217.69%	180.98%	171.28%	142.49%	100.00%	-
NOSH	96,495	96,451	96,537	68,890	68,931	68,871	45,677	13.26%
YoY %	0.05%	-0.09%	40.13%	-0.06%	0.09%	50.78%	-	-
Horiz. %	211.26%	211.16%	211.35%	150.82%	150.91%	150.78%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	10.35%	10.46%	8.93%	4.76%	7.91%	11.14%	10.98%	-
YoY %	-1.05%	17.13%	87.61%	-39.82%	-28.99%	1.46%	-	-
Horiz. %	94.26%	95.26%	81.33%	43.35%	72.04%	101.46%	100.00%	-
ROE	12.31%	12.44%	11.79%	7.63%	12.63%	11.98%	13.88%	-
YoY %	-1.05%	5.51%	54.52%	-39.59%	5.43%	-13.69%	-	-
Horiz. %	88.69%	89.63%	84.94%	54.97%	90.99%	86.31%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	399.35	427.73	393.95	516.00	439.09	222.55	276.08	6.33%
YoY %	-6.64%	8.57%	-23.65%	17.52%	97.30%	-19.39%	-	-
Horiz. %	144.65%	154.93%	142.69%	186.90%	159.04%	80.61%	100.00%	-
EPS	30.03	28.98	24.30	18.31	28.67	22.64	27.76	1.31%
YoY %	3.62%	19.26%	32.71%	-36.14%	26.63%	-18.44%	-	-
Horiz. %	108.18%	104.39%	87.54%	65.96%	103.28%	81.56%	100.00%	-
DPS	16.26	25.52	11.01	12.05	17.40	12.00	15.34	0.97%
YoY %	-36.29%	131.79%	-8.63%	-30.75%	45.00%	-21.77%	-	-
Horiz. %	106.00%	166.36%	71.77%	78.55%	113.43%	78.23%	100.00%	-
NAPS	2.44	2.33	2.06	2.40	2.27	1.89	2.00	3.36%
YoY %	4.72%	13.11%	-14.17%	5.73%	20.11%	-5.50%	-	-
Horiz. %	122.00%	116.50%	103.00%	120.00%	113.50%	94.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 68,890
RPS	266.23	285.03	262.75	245.59	209.11	105.89	87.12	20.44%
YoY %	-6.60%	8.48%	6.99%	17.45%	97.48%	21.54%	-	-
Horiz. %	305.59%	327.17%	301.60%	281.90%	240.03%	121.54%	100.00%	-
EPS	20.02	19.31	16.21	8.72	13.65	10.77	8.76	14.75%
YoY %	3.68%	19.12%	85.89%	-36.12%	26.74%	22.95%	-	-
Horiz. %	228.54%	220.43%	185.05%	99.54%	155.82%	122.95%	100.00%	-
DPS	10.84	17.01	7.34	5.74	8.29	5.70	4.84	14.36%
YoY %	-36.27%	131.74%	27.87%	-30.76%	45.44%	17.77%	-	-
Horiz. %	223.97%	351.45%	151.65%	118.60%	171.28%	117.77%	100.00%	-
NAPS	1.6267	1.5526	1.3739	1.1423	1.0811	0.8993	0.6311	17.07%
YoY %	4.77%	13.01%	20.27%	5.66%	20.22%	42.50%	-	-
Horiz. %	257.76%	246.01%	217.70%	181.00%	171.30%	142.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.41	2.12	1.64	1.88	1.87	1.24	2.42	-
P/RPS	0.60	0.50	0.42	0.36	0.43	0.56	0.88	-6.17%
YoY %	20.00%	19.05%	16.67%	-16.28%	-23.21%	-36.36%	-	-
Horiz. %	68.18%	56.82%	47.73%	40.91%	48.86%	63.64%	100.00%	-
P/EPS	8.03	7.32	6.75	10.27	6.52	5.48	8.72	-1.36%
YoY %	9.70%	8.44%	-34.27%	57.52%	18.98%	-37.16%	-	-
Horiz. %	92.09%	83.94%	77.41%	117.78%	74.77%	62.84%	100.00%	-
EY	12.46	13.67	14.82	9.74	15.33	18.26	11.47	1.38%
YoY %	-8.85%	-7.76%	52.16%	-36.46%	-16.05%	59.20%	-	-
Horiz. %	108.63%	119.18%	129.21%	84.92%	133.65%	159.20%	100.00%	-
DY	6.75	12.04	6.71	6.41	9.30	9.68	6.34	1.04%
YoY %	-43.94%	79.43%	4.68%	-31.08%	-3.93%	52.68%	-	-
Horiz. %	106.47%	189.91%	105.84%	101.10%	146.69%	152.68%	100.00%	-
P/NAPS	0.99	0.91	0.80	0.78	0.82	0.66	1.21	-3.28%
YoY %	8.79%	13.75%	2.56%	-4.88%	24.24%	-45.45%	-	-
Horiz. %	81.82%	75.21%	66.12%	64.46%	67.77%	54.55%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	07/11/13	07/11/12	10/11/11	10/11/10	10/11/09	11/11/08	05/11/07	-
Price	2.60	2.10	1.63	1.69	1.89	1.19	1.38	-
P/RPS	0.65	0.49	0.41	0.33	0.43	0.53	0.50	4.46%
YoY %	32.65%	19.51%	24.24%	-23.26%	-18.87%	6.00%	-	-
Horiz. %	130.00%	98.00%	82.00%	66.00%	86.00%	106.00%	100.00%	-
P/EPS	8.66	7.25	6.71	9.23	6.59	5.26	4.97	9.68%
YoY %	19.45%	8.05%	-27.30%	40.06%	25.29%	5.84%	-	-
Horiz. %	174.25%	145.88%	135.01%	185.71%	132.60%	105.84%	100.00%	-
EY	11.55	13.80	14.91	10.84	15.17	19.02	20.12	-8.82%
YoY %	-16.30%	-7.44%	37.55%	-28.54%	-20.24%	-5.47%	-	-
Horiz. %	57.41%	68.59%	74.11%	53.88%	75.40%	94.53%	100.00%	-
DY	6.25	12.15	6.75	7.13	9.21	10.08	11.12	-9.14%
YoY %	-48.56%	80.00%	-5.33%	-22.58%	-8.63%	-9.35%	-	-
Horiz. %	56.21%	109.26%	60.70%	64.12%	82.82%	90.65%	100.00%	-
P/NAPS	1.07	0.90	0.79	0.70	0.83	0.63	0.69	7.57%
YoY %	18.89%	13.92%	12.86%	-15.66%	31.75%	-8.70%	-	-
Horiz. %	155.07%	130.43%	114.49%	101.45%	120.29%	91.30%	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