[TIENWAH] YoY TTM Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	343,551	357,157	355,360	385,352	412,554	380,316	355,475	-0.56%
YoY %	-3.81%	0.51%	-7.78%	-6.59%	8.48%	6.99%	-	-
Horiz. %	96.65%	100.47%	99.97%	108.40%	116.06%	106.99%	100.00%	-
PBT	29,768	26,227	24,464	45,661	49,929	39,630	21,349	5.69%
YoY %	13.50%	7.21%	-46.42%	-8.55%	25.99%	85.63%	-	-
Horiz. %	139.44%	122.85%	114.59%	213.88%	233.87%	185.63%	100.00%	-
Tax	-1,562	-5,997	-5,243	-5,766	-6,768	-5,681	-4,422	-15.90%
YoY %	73.95%	-14.38%	9.07%	14.80%	-19.13%	-28.47%	-	-
Horiz. %	35.32%	135.62%	118.57%	130.39%	153.05%	128.47%	100.00%	-
NP	28,206	20,230	19,221	39,895	43,161	33,949	16,927	8.87%
YoY %	39.43%	5.25%	-51.82%	-7.57%	27.13%	100.56%	-	-
Horiz. %	166.63%	119.51%	113.55%	235.69%	254.98%	200.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,662	22,979	14,274	28,975	27,950	23,456	12,616	13.96%
YoY %	20.38%	60.99%	-50.74%	3.67%	19.16%	85.92%	-	-
Horiz. %	219.26%	182.14%	113.14%	229.67%	221.54%	185.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.25%	22.87%	21.43%	12.63%	13.56%	14.34%	20.71%	-
YoY %	-77.04%	6.72%	69.68%	-6.86%	-5.44%	-30.76%	-	-
Horiz. %	25.35%	110.43%	103.48%	60.99%	65.48%	69.24%	100.00%	-
Total Cost	315,345	336,927	336,139	345,457	369,393	346,367	338,548	-1.17%
YoY %	-6.41%	0.23%	-2.70%	-6.48%	6.65%	2.31%	-	-
Horiz. %	93.15%	99.52%	99.29%	102.04%	109.11%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	307,881	279,835	234,482	235,447	224,732	198,868	165,337	10.90%
YoY %	10.02%	19.34%	-0.41%	4.77%	13.01%	20.28%	-	-
Horiz. %	186.21%	169.25%	141.82%	142.40%	135.92%	120.28%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	17,369	7,719	9,062	15,690	24,619	10,626	8,309	13.06%
YoY %	125.02%	-14.82%	-42.24%	-36.27%	131.69%	27.89%	-	-
Horiz. %	209.04%	92.90%	109.06%	188.83%	296.29%	127.89%	100.00%	-
Div Payout %	62.79%	33.59%	63.49%	54.15%	88.08%	45.30%	65.87%	-
YoY %	86.93%	-47.09%	17.25%	-38.52%	94.44%	-31.23%	-	-
Horiz. %	95.32%	50.99%	96.39%	82.21%	133.72%	68.77%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	307,881	279,835	234,482	235,447	224,732	198,868	165,337	10.90%
YoY %	10.02%	19.34%	-0.41%	4.77%	13.01%	20.28%	-	-
Horiz. %	186.21%	169.25%	141.82%	142.40%	135.92%	120.28%	100.00%	-
NOSH	144,742	96,495	96,495	96,495	96,451	96,537	68,890	13.15%
YoY %	50.00%	0.00%	0.00%	0.05%	-0.09%	40.13%	-	-
Horiz. %	210.11%	140.07%	140.07%	140.07%	140.01%	140.13%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	8.21%	5.66%	5.41%	10.35%	10.46%	8.93%	4.76%	-
YoY %	45.05%	4.62%	-47.73%	-1.05%	17.13%	87.61%	-	-
Horiz. %	172.48%	118.91%	113.66%	217.44%	219.75%	187.61%	100.00%	-
ROE	8.98%	8.21%	6.09%	12.31%	12.44%	11.79%	7.63%	-
YoY %	9.38%	34.81%	-50.53%	-1.05%	5.51%	54.52%	-	-
Horiz. %	117.69%	107.60%	79.82%	161.34%	163.04%	154.52%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	255.53	370.13	368.27	399.35	427.73	393.95	516.00	-11.04%
YoY %	-30.96%	0.51%	-7.78%	-6.64%	8.57%	-23.65%	-	-
Horiz. %	49.52%	71.73%	71.37%	77.39%	82.89%	76.35%	100.00%	-
EPS	20.57	23.81	14.79	30.03	28.98	24.30	18.31	1.95%
YoY %	-13.61%	60.99%	-50.75%	3.62%	19.26%	32.71%	-	-
Horiz. %	112.34%	130.04%	80.78%	164.01%	158.27%	132.71%	100.00%	-
DPS	12.92	8.00	9.39	16.26	25.52	11.01	12.05	1.16%
YoY %	61.50%	-14.80%	-42.25%	-36.29%	131.79%	-8.63%	-	-
Horiz. %	107.22%	66.39%	77.93%	134.94%	211.78%	91.37%	100.00%	-
NAPS	2.29	2.90	2.43	2.44	2.33	2.06	2.40	-0.77%
YoY %	-21.03%	19.34%	-0.41%	4.72%	13.11%	-14.17%	-	-
Horiz. %	95.42%	120.83%	101.25%	101.67%	97.08%	85.83%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 96,495
RPS	237.35	246.75	245.51	266.23	285.03	262.75	245.59	-0.56%
YoY %	-3.81%	0.51%	-7.78%	-6.60%	8.48%	6.99%	-	-
Horiz. %	96.64%	100.47%	99.97%	108.40%	116.06%	106.99%	100.00%	-
EPS	19.11	15.88	9.86	20.02	19.31	16.21	8.72	13.95%
YoY %	20.34%	61.05%	-50.75%	3.68%	19.12%	85.89%	-	-
Horiz. %	219.15%	182.11%	113.07%	229.59%	221.44%	185.89%	100.00%	-
DPS	12.00	5.33	6.26	10.84	17.01	7.34	5.74	13.06%
YoY %	125.14%	-14.86%	-42.25%	-36.27%	131.74%	27.87%	-	-
Horiz. %	209.06%	92.86%	109.06%	188.85%	296.34%	127.87%	100.00%	-
NAPS	2.1271	1.9333	1.62	1.6267	1.5526	1.3739	1.1423	10.90%
YoY %	10.02%	19.34%	-0.41%	4.77%	13.01%	20.27%	-	-
Horiz. %	186.21%	169.25%	141.82%	142.41%	135.92%	120.27%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	1.76	1.72	2.16	2.41	2.12	1.64	1.88	-
P/RPS	0.69	0.46	0.59	0.60	0.50	0.42	0.36	11.44%
YoY %	50.00%	-22.03%	-1.67%	20.00%	19.05%	16.67%	-	-
Horiz. %	191.67%	127.78%	163.89%	166.67%	138.89%	116.67%	100.00%	-
P/EPS	8.55	7.22	14.60	8.03	7.32	6.75	10.27	-3.00%
YoY %	18.42%	-50.55%	81.82%	9.70%	8.44%	-34.27%	-	-
Horiz. %	83.25%	70.30%	142.16%	78.19%	71.28%	65.73%	100.00%	-
EY	11.69	13.85	6.85	12.46	13.67	14.82	9.74	3.08%
YoY %	-15.60%	102.19%	-45.02%	-8.85%	-7.76%	52.16%	-	-
Horiz. %	120.02%	142.20%	70.33%	127.93%	140.35%	152.16%	100.00%	-
DY	7.34	4.65	4.35	6.75	12.04	6.71	6.41	2.28%
YoY %	57.85%	6.90%	-35.56%	-43.94%	79.43%	4.68%	-	-
Horiz. %	114.51%	72.54%	67.86%	105.30%	187.83%	104.68%	100.00%	-
P/NAPS	0.77	0.59	0.89	0.99	0.91	0.80	0.78	-0.21%
YoY %	30.51%	-33.71%	-10.10%	8.79%	13.75%	2.56%	-	-
Horiz. %	98.72%	75.64%	114.10%	126.92%	116.67%	102.56%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	08/11/16	11/11/15	13/11/14	07/11/13	07/11/12	10/11/11	10/11/10	-
Price	2.00	1.82	2.10	2.60	2.10	1.63	1.69	-
P/RPS	0.78	0.49	0.57	0.65	0.49	0.41	0.33	15.40%
YoY %	59.18%	-14.04%	-12.31%	32.65%	19.51%	24.24%	-	-
Horiz. %	236.36%	148.48%	172.73%	196.97%	148.48%	124.24%	100.00%	-
P/EPS	9.72	7.64	14.20	8.66	7.25	6.71	9.23	0.86%
YoY %	27.23%	-46.20%	63.97%	19.45%	8.05%	-27.30%	-	-
Horiz. %	105.31%	82.77%	153.85%	93.82%	78.55%	72.70%	100.00%	-
EY	10.29	13.08	7.04	11.55	13.80	14.91	10.84	-0.86%
YoY %	-21.33%	85.80%	-39.05%	-16.30%	-7.44%	37.55%	-	-
Horiz. %	94.93%	120.66%	64.94%	106.55%	127.31%	137.55%	100.00%	-
DY	6.46	4.40	4.47	6.25	12.15	6.75	7.13	-1.62%
YoY %	46.82%	-1.57%	-28.48%	-48.56%	80.00%	-5.33%	-	-
Horiz. %	90.60%	61.71%	62.69%	87.66%	170.41%	94.67%	100.00%	-
P/NAPS	0.87	0.63	0.86	1.07	0.90	0.79	0.70	3.68%
YoY %	38.10%	-26.74%	-19.63%	18.89%	13.92%	12.86%	-	-
Horiz. %	124.29%	90.00%	122.86%	152.86%	128.57%	112.86%	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