[TIENWAH] YoY TTM Result on 31-Mar-2011 [#1]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	369,109	405,366	395,279	355,611	343,143	225,840	135,318	18.19%
YoY %	-8.94%	2.55%	11.15%	3.63%	51.94%	66.90%	-	-
Horiz. %	272.77%	299.57%	292.11%	262.80%	253.58%	166.90%	100.00%	-
PBT	34,830	51,119	47,181	22,965	25,029	28,455	17,400	12.25%
YoY %	-31.86%	8.35%	105.45%	-8.25%	-12.04%	63.53%	-	-
Horiz. %	200.17%	293.79%	271.16%	131.98%	143.84%	163.53%	100.00%	-
Tax	-6,821	-6,922	-6,481	-2,296	-6,848	-6,295	-1,663	26.50%
YoY %	1.46%	-6.80%	-182.27%	66.47%	-8.78%	-278.53%	-	-
Horiz. %	410.16%	416.24%	389.72%	138.06%	411.79%	378.53%	100.00%	-
NP	28,009	44,197	40,700	20,669	18,181	22,160	15,737	10.08%
YoY %	-36.63%	8.59%	96.91%	13.68%	-17.96%	40.81%	-	-
Horiz. %	177.98%	280.85%	258.63%	131.34%	115.53%	140.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,240	30,783	27,263	14,922	12,115	20,668	14,572	6.47%
YoY %	-31.00%	12.91%	82.70%	23.17%	-41.38%	41.83%	-	-
Horiz. %	145.76%	211.25%	187.09%	102.40%	83.14%	141.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.58%	13.54%	13.74%	10.00%	27.36%	22.12%	9.56%	-
YoY %	44.61%	-1.46%	37.40%	-63.45%	23.69%	131.38%	-	-
Horiz. %	204.81%	141.63%	143.72%	104.60%	286.19%	231.38%	100.00%	-
Total Cost	341,100	361,169	354,579	334,942	324,962	203,680	119,581	19.07%
YoY %	-5.56%	1.86%	5.86%	3.07%	59.55%	70.33%	-	-
Horiz. %	285.25%	302.03%	296.52%	280.10%	271.75%	170.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,447	226,763	219,798	96,642	162,157	144,806	129,423	10.48%
YoY %	3.83%	3.17%	127.44%	-40.40%	11.98%	11.89%	-	-
Horiz. %	181.92%	175.21%	169.83%	74.67%	125.29%	111.89%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	13,634	16,444	16,396	10,626	13,824	10,612	8,846	7.47%
YoY %	-17.09%	0.29%	54.30%	-23.13%	30.27%	19.96%	-	-
Horiz. %	154.13%	185.89%	185.35%	120.12%	156.27%	119.96%	100.00%	-
Div Payout %	64.19%	53.42%	60.14%	71.21%	114.11%	51.35%	60.71%	-
YoY %	20.16%	-11.17%	-15.55%	-37.60%	122.22%	-15.42%	-	-
Horiz. %	105.73%	87.99%	99.06%	117.30%	187.96%	84.58%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	235,447	226,763	219,798	96,642	162,157	144,806	129,423	10.48%
YoY %	3.83%	3.17%	127.44%	-40.40%	11.98%	11.89%	-	-
Horiz. %	181.92%	175.21%	169.83%	74.67%	125.29%	111.89%	100.00%	-
NOSH	96,495	96,495	96,402	96,642	69,003	68,955	68,842	5.78%
YoY %	0.00%	0.10%	-0.25%	40.05%	0.07%	0.16%	-	-
Horiz. %	140.17%	140.17%	140.03%	140.38%	100.23%	100.16%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	7.59%	10.90%	10.30%	5.81%	5.30%	9.81%	11.63%	-
YoY %	-30.37%	5.83%	77.28%	9.62%	-45.97%	-15.65%	-	-
Horiz. %	65.26%	93.72%	88.56%	49.96%	45.57%	84.35%	100.00%	-
ROE	9.02%	13.57%	12.40%	15.44%	7.47%	14.27%	11.26%	-
YoY %	-33.53%	9.44%	-19.69%	106.69%	-47.65%	26.73%	-	-
Horiz. %	80.11%	120.52%	110.12%	137.12%	66.34%	126.73%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	382.52	420.09	410.03	367.97	497.28	327.52	196.56	11.73%
YoY %	-8.94%	2.45%	11.43%	-26.00%	51.83%	66.63%	-	-
Horiz. %	194.61%	213.72%	208.60%	187.20%	252.99%	166.63%	100.00%	-
EPS	22.01	31.90	28.28	15.44	17.56	29.97	21.17	0.65%
YoY %	-31.00%	12.80%	83.16%	-12.07%	-41.41%	41.57%	-	-
Horiz. %	103.97%	150.68%	133.59%	72.93%	82.95%	141.57%	100.00%	-
DPS	14.13	17.04	17.00	11.00	20.05	15.40	12.85	1.59%
YoY %	-17.08%	0.24%	54.55%	-45.14%	30.19%	19.84%	-	-
Horiz. %	109.96%	132.61%	132.30%	85.60%	156.03%	119.84%	100.00%	-
NAPS	2.44	2.35	2.28	1.00	2.35	2.10	1.88	4.43%
YoY %	3.83%	3.07%	128.00%	-57.45%	11.90%	11.70%	-	-
Horiz. %	129.79%	125.00%	121.28%	53.19%	125.00%	111.70%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 96,642
RPS	255.01	280.06	273.09	245.69	237.07	156.03	93.49	18.19%
YoY %	-8.94%	2.55%	11.15%	3.64%	51.94%	66.89%	-	-
Horiz. %	272.77%	299.56%	292.11%	262.80%	253.58%	166.89%	100.00%	-
EPS	14.67	21.27	18.84	10.31	8.37	14.28	10.07	6.46%
YoY %	-31.03%	12.90%	82.74%	23.18%	-41.39%	41.81%	-	-
Horiz. %	145.68%	211.22%	187.09%	102.38%	83.12%	141.81%	100.00%	-
DPS	9.42	11.36	11.33	7.34	9.55	7.33	6.11	7.47%
YoY %	-17.08%	0.26%	54.36%	-23.14%	30.29%	19.97%	-	-
Horiz. %	154.17%	185.92%	185.43%	120.13%	156.30%	119.97%	100.00%	-
NAPS	1.6267	1.5667	1.5185	0.6677	1.1203	1.0004	0.8942	10.48%
YoY %	3.83%	3.17%	127.42%	-40.40%	11.99%	11.88%	-	-
Horiz. %	181.92%	175.21%	169.82%	74.67%	125.29%	111.88%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	2.52	2.27	2.07	1.81	2.18	1.41	1.46	-
P/RPS	0.66	0.54	0.50	0.49	0.44	0.43	0.74	-1.88%
YoY %	22.22%	8.00%	2.04%	11.36%	2.33%	-41.89%	-	-
Horiz. %	89.19%	72.97%	67.57%	66.22%	59.46%	58.11%	100.00%	-
P/EPS	11.45	7.12	7.32	11.72	12.42	4.70	6.90	8.80%
YoY %	60.81%	-2.73%	-37.54%	-5.64%	164.26%	-31.88%	-	-
Horiz. %	165.94%	103.19%	106.09%	169.86%	180.00%	68.12%	100.00%	-
EY	8.73	14.05	13.66	8.53	8.05	21.26	14.50	-8.10%
YoY %	-37.86%	2.86%	60.14%	5.96%	-62.14%	46.62%	-	-
Horiz. %	60.21%	96.90%	94.21%	58.83%	55.52%	146.62%	100.00%	-
DY	5.61	7.51	8.21	6.07	9.20	10.92	8.80	-7.22%
YoY %	-25.30%	-8.53%	35.26%	-34.02%	-15.75%	24.09%	-	-
Horiz. %	63.75%	85.34%	93.30%	68.98%	104.55%	124.09%	100.00%	-
P/NAPS	1.03	0.97	0.91	1.81	0.93	0.67	0.78	4.74%
YoY %	6.19%	6.59%	-49.72%	94.62%	38.81%	-14.10%	-	-
Horiz. %	132.05%	124.36%	116.67%	232.05%	119.23%	85.90%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	12/05/14	09/05/13	28/05/12	10/05/11	12/05/10	07/05/09	07/05/08	-
Price	2.52	2.37	2.13	1.86	2.29	1.54	1.47	-
P/RPS	0.66	0.56	0.52	0.51	0.46	0.47	0.75	-2.10%
YoY %	17.86%	7.69%	1.96%	10.87%	-2.13%	-37.33%	-	-
Horiz. %	88.00%	74.67%	69.33%	68.00%	61.33%	62.67%	100.00%	-
P/EPS	11.45	7.43	7.53	12.05	13.04	5.14	6.94	8.69%
YoY %	54.10%	-1.33%	-37.51%	-7.59%	153.70%	-25.94%	-	-
Horiz. %	164.99%	107.06%	108.50%	173.63%	187.90%	74.06%	100.00%	-
EY	8.73	13.46	13.28	8.30	7.67	19.46	14.40	-7.99%
YoY %	-35.14%	1.36%	60.00%	8.21%	-60.59%	35.14%	-	-
Horiz. %	60.63%	93.47%	92.22%	57.64%	53.26%	135.14%	100.00%	-
DY	5.61	7.19	7.98	5.91	8.76	10.00	8.74	-7.11%
YoY %	-21.97%	-9.90%	35.03%	-32.53%	-12.40%	14.42%	-	-
Horiz. %	64.19%	82.27%	91.30%	67.62%	100.23%	114.42%	100.00%	-
P/NAPS	1.03	1.01	0.93	1.86	0.97	0.73	0.78	4.74%
YoY %	1.98%	8.60%	-50.00%	91.75%	32.88%	-6.41%	-	-
Horiz. %	132.05%	129.49%	119.23%	238.46%	124.36%	93.59%	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