[TIENWAH] YoY TTM Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	355,611	343,143	225,840	135,318	118,545	112,962	115,184	20.65%
YoY %	3.63%	51.94%	66.90%	14.15%	4.94%	-1.93%	-	-
Horiz. %	308.73%	297.91%	196.07%	117.48%	102.92%	98.07%	100.00%	-
PBT	22,965	25,029	28,455	17,400	14,998	15,611	13,939	8.67%
YoY %	-8.25%	-12.04%	63.53%	16.02%	-3.93%	12.00%	-	-
Horiz. %	164.75%	179.56%	204.14%	124.83%	107.60%	112.00%	100.00%	-
Tax	-2,296	-6,848	-6,295	-1,663	-3,758	-3,205	-4,311	-9.96%
YoY %	66.47%	-8.78%	-278.53%	55.75%	-17.25%	25.66%	-	-
Horiz. %	53.26%	158.85%	146.02%	38.58%	87.17%	74.34%	100.00%	-
NP	20,669	18,181	22,160	15,737	11,240	12,406	9,628	13.57%
YoY %	13.68%	-17.96%	40.81%	40.01%	-9.40%	28.85%	-	-
Horiz. %	214.68%	188.83%	230.16%	163.45%	116.74%	128.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,922	12,115	20,668	14,572	9,953	10,473	9,122	8.54%
YoY %	23.17%	-41.38%	41.83%	46.41%	-4.97%	14.81%	-	-
Horiz. %	163.58%	132.81%	226.57%	159.75%	109.11%	114.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.00%	27.36%	22.12%	9.56%	25.06%	20.53%	30.93%	-
YoY %	-63.45%	23.69%	131.38%	-61.85%	22.07%	-33.62%	-	-
Horiz. %	32.33%	88.46%	71.52%	30.91%	81.02%	66.38%	100.00%	-
Total Cost	334,942	324,962	203,680	119,581	107,305	100,556	105,556	21.21%
YoY %	3.07%	59.55%	70.33%	11.44%	6.71%	-4.74%	-	-
Horiz. %	317.31%	307.86%	192.96%	113.29%	101.66%	95.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,642	162,157	144,806	129,423	91,259	122,610	117,811	-3.24%
YoY %	-40.40%	11.98%	11.89%	41.82%	-25.57%	4.07%	-	-
Horiz. %	82.03%	137.64%	122.91%	109.86%	77.46%	104.07%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	10,626	13,824	10,612	8,846	6,822	5,438	6,740	7.87%
YoY %	-23.13%	30.27%	19.96%	29.67%	25.45%	-19.32%	-	-
Horiz. %	157.66%	205.10%	157.45%	131.25%	101.22%	80.68%	100.00%	-
Div Payout %	71.21%	114.11%	51.35%	60.71%	68.54%	51.93%	73.90%	-
YoY %	-37.60%	122.22%	-15.42%	-11.42%	31.99%	-29.73%	-	-
Horiz. %	96.36%	154.41%	69.49%	82.15%	92.75%	70.27%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	96,642	162,157	144,806	129,423	91,259	122,610	117,811	-3.24%
YoY %	-40.40%	11.98%	11.89%	41.82%	-25.57%	4.07%	-	-
Horiz. %	82.03%	137.64%	122.91%	109.86%	77.46%	104.07%	100.00%	-
NOSH	96,642	69,003	68,955	68,842	45,629	45,411	45,138	13.52%
YoY %	40.05%	0.07%	0.16%	50.87%	0.48%	0.60%	-	-
Horiz. %	214.10%	152.87%	152.76%	152.51%	101.09%	100.60%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	5.81%	5.30%	9.81%	11.63%	9.48%	10.98%	8.36%	-
YoY %	9.62%	-45.97%	-15.65%	22.68%	-13.66%	31.34%	-	-
Horiz. %	69.50%	63.40%	117.34%	139.11%	113.40%	131.34%	100.00%	-
ROE	15.44%	7.47%	14.27%	11.26%	10.91%	8.54%	7.74%	-
YoY %	106.69%	-47.65%	26.73%	3.21%	27.75%	10.34%	-	-
Horiz. %	199.48%	96.51%	184.37%	145.48%	140.96%	110.34%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	367.97	497.28	327.52	196.56	259.80	248.75	255.18	6.28%
YoY %	-26.00%	51.83%	66.63%	-24.34%	4.44%	-2.52%	-	-
Horiz. %	144.20%	194.87%	128.35%	77.03%	101.81%	97.48%	100.00%	-
EPS	15.44	17.56	29.97	21.17	21.81	23.06	20.21	-4.38%
YoY %	-12.07%	-41.41%	41.57%	-2.93%	-5.42%	14.10%	-	-
Horiz. %	76.40%	86.89%	148.29%	104.75%	107.92%	114.10%	100.00%	-
DPS	11.00	20.05	15.40	12.85	15.00	12.00	15.00	-5.03%
YoY %	-45.14%	30.19%	19.84%	-14.33%	25.00%	-20.00%	-	-
Horiz. %	73.33%	133.67%	102.67%	85.67%	100.00%	80.00%	100.00%	-
NAPS	1.00	2.35	2.10	1.88	2.00	2.70	2.61	-14.77%
YoY %	-57.45%	11.90%	11.70%	-6.00%	-25.93%	3.45%	-	-
Horiz. %	38.31%	90.04%	80.46%	72.03%	76.63%	103.45%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 68,842
RPS	245.69	237.07	156.03	93.49	81.90	78.04	79.58	20.65%
YoY %	3.64%	51.94%	66.89%	14.15%	4.95%	-1.94%	-	-
Horiz. %	308.73%	297.90%	196.07%	117.48%	102.92%	98.06%	100.00%	-
EPS	10.31	8.37	14.28	10.07	6.88	7.24	6.30	8.55%
YoY %	23.18%	-41.39%	41.81%	46.37%	-4.97%	14.92%	-	-
Horiz. %	163.65%	132.86%	226.67%	159.84%	109.21%	114.92%	100.00%	-
DPS	7.34	9.55	7.33	6.11	4.71	3.76	4.66	7.86%
YoY %	-23.14%	30.29%	19.97%	29.72%	25.27%	-19.31%	-	-
Horiz. %	157.51%	204.94%	157.30%	131.12%	101.07%	80.69%	100.00%	-
NAPS	0.6677	1.1203	1.0004	0.8942	0.6305	0.8471	0.8139	-3.24%
YoY %	-40.40%	11.99%	11.88%	41.82%	-25.57%	4.08%	-	-
Horiz. %	82.04%	137.65%	122.91%	109.87%	77.47%	104.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.81	2.18	1.41	1.46	1.80	2.20	2.30	-
P/RPS	0.49	0.44	0.43	0.74	0.69	0.88	0.90	-9.63%
YoY %	11.36%	2.33%	-41.89%	7.25%	-21.59%	-2.22%	-	-
Horiz. %	54.44%	48.89%	47.78%	82.22%	76.67%	97.78%	100.00%	-
P/EPS	11.72	12.42	4.70	6.90	8.25	9.54	11.38	0.49%
YoY %	-5.64%	164.26%	-31.88%	-16.36%	-13.52%	-16.17%	-	-
Horiz. %	102.99%	109.14%	41.30%	60.63%	72.50%	83.83%	100.00%	-
EY	8.53	8.05	21.26	14.50	12.12	10.48	8.79	-0.49%
YoY %	5.96%	-62.14%	46.62%	19.64%	15.65%	19.23%	-	-
Horiz. %	97.04%	91.58%	241.87%	164.96%	137.88%	119.23%	100.00%	-
DY	6.07	9.20	10.92	8.80	8.33	5.45	6.52	-1.18%
YoY %	-34.02%	-15.75%	24.09%	5.64%	52.84%	-16.41%	-	-
Horiz. %	93.10%	141.10%	167.48%	134.97%	127.76%	83.59%	100.00%	-
P/NAPS	1.81	0.93	0.67	0.78	0.90	0.81	0.88	12.76%
YoY %	94.62%	38.81%	-14.10%	-13.33%	11.11%	-7.95%	-	-
Horiz. %	205.68%	105.68%	76.14%	88.64%	102.27%	92.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	10/05/11	12/05/10	07/05/09	07/05/08	07/05/07	13/06/06	26/05/05	-
Price	1.86	2.29	1.54	1.47	1.85	1.97	2.29	-
P/RPS	0.51	0.46	0.47	0.75	0.71	0.79	0.90	-9.02%
YoY %	10.87%	-2.13%	-37.33%	5.63%	-10.13%	-12.22%	-	-
Horiz. %	56.67%	51.11%	52.22%	83.33%	78.89%	87.78%	100.00%	-
P/EPS	12.05	13.04	5.14	6.94	8.48	8.54	11.33	1.03%
YoY %	-7.59%	153.70%	-25.94%	-18.16%	-0.70%	-24.62%	-	-
Horiz. %	106.35%	115.09%	45.37%	61.25%	74.85%	75.38%	100.00%	-
EY	8.30	7.67	19.46	14.40	11.79	11.71	8.82	-1.00%
YoY %	8.21%	-60.59%	35.14%	22.14%	0.68%	32.77%	-	-
Horiz. %	94.10%	86.96%	220.63%	163.27%	133.67%	132.77%	100.00%	-
DY	5.91	8.76	10.00	8.74	8.11	6.09	6.55	-1.69%
YoY %	-32.53%	-12.40%	14.42%	7.77%	33.17%	-7.02%	-	-
Horiz. %	90.23%	133.74%	152.67%	133.44%	123.82%	92.98%	100.00%	-
P/NAPS	1.86	0.97	0.73	0.78	0.93	0.73	0.88	13.27%
YoY %	91.75%	32.88%	-6.41%	-16.13%	27.40%	-17.05%	-	-
Horiz. %	211.36%	110.23%	82.95%	88.64%	105.68%	82.95%	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