[TAANN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Annualized Quarter Result
Revenue	888,584	1,011,626	989,721	915,168	847,268	769,920	756,030	11.38%
YoY %	-12.16%	2.21%	8.15%	8.01%	10.05%	1.84%	-	-
Horiz. %	117.53%	133.81%	130.91%	121.05%	112.07%	101.84%	100.00%	-
PBT	134,728	168,396	185,984	156,634	155,880	113,090	120,428	7.77%
YoY %	-19.99%	-9.46%	18.74%	0.48%	37.84%	-6.09%	-	-
Horiz. %	111.87%	139.83%	154.44%	130.06%	129.44%	93.91%	100.00%	-
Tax	-34,980	-42,958	-47,249	-42,402	-40,900	-20,341	-41,117	-10.22%
YoY %	18.57%	9.08%	-11.43%	-3.67%	-101.07%	50.53%	-	-
Horiz. %	85.07%	104.48%	114.91%	103.13%	99.47%	49.47%	100.00%	-
NP	99,748	125,438	138,734	114,232	114,980	92,749	79,310	16.53%
YoY %	-20.48%	-9.58%	21.45%	-0.65%	23.97%	16.94%	-	-
Horiz. %	125.77%	158.16%	174.93%	144.03%	144.98%	116.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	108,324	123,653	136,052	116,868	114,656	92,963	81,990	20.42%
YoY %	-12.40%	-9.11%	16.42%	1.93%	23.34%	13.38%	-	-
Horiz. %	132.12%	150.81%	165.94%	142.54%	139.84%	113.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.96%	25.51%	25.40%	27.07%	26.24%	17.99%	34.14%	-
YoY %	1.76%	0.43%	-6.17%	3.16%	45.86%	-47.31%	-	-
Horiz. %	76.04%	74.72%	74.40%	79.29%	76.86%	52.69%	100.00%	-
Total Cost	788,836	886,188	850,986	800,936	732,288	677,171	676,720	10.77%
YoY %	-10.99%	4.14%	6.25%	9.37%	8.14%	0.07%	-	-
Horiz. %	116.57%	130.95%	125.75%	118.36%	108.21%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,085,462	1,056,017	1,074,484	1,033,803	1,044,347	1,007,680	996,482	5.87%
YoY %	2.79%	-1.72%	3.94%	-1.01%	3.64%	1.12%	-	-
Horiz. %	108.93%	105.97%	107.83%	103.75%	104.80%	101.12%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	148,186	74,106	98,803	74,107	148,134	18,523	24,695	230.57%
YoY %	99.96%	-25.00%	33.32%	-49.97%	699.73%	-24.99%	-	-
Horiz. %	600.06%	300.09%	400.09%	300.09%	599.85%	75.01%	100.00%	-
Div Payout %	136.80%	59.93%	72.62%	63.41%	129.20%	19.93%	30.12%	-
YoY %	128.27%	-17.47%	14.52%	-50.92%	548.27%	-33.83%	-	-
Horiz. %	454.18%	198.97%	241.10%	210.52%	428.95%	66.17%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	1,085,462	1,056,017	1,074,484	1,033,803	1,044,347	1,007,680	996,482	5.87%
YoY %	2.79%	-1.72%	3.94%	-1.01%	3.64%	1.12%	-	-
Horiz. %	108.93%	105.97%	107.83%	103.75%	104.80%	101.12%	100.00%	-
NOSH	370,465	370,532	370,511	370,538	370,335	370,470	370,439	0.00%
YoY %	-0.02%	0.01%	-0.01%	0.05%	-0.04%	0.01%	-	-
Horiz. %	100.01%	100.03%	100.02%	100.03%	99.97%	100.01%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	11.23%	12.40%	14.02%	12.48%	13.57%	12.05%	10.49%	-
YoY %	-9.44%	-11.55%	12.34%	-8.03%	12.61%	14.87%	-	-
Horiz. %	107.05%	118.21%	133.65%	118.97%	129.36%	114.87%	100.00%	-
ROE	9.98%	11.71%	12.66%	11.30%	10.98%	9.23%	8.23%	-
YoY %	-14.77%	-7.50%	12.04%	2.91%	18.96%	12.15%	-	-
Horiz. %	121.26%	142.28%	153.83%	137.30%	133.41%	112.15%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	239.86	273.02	267.12	246.98	228.78	207.82	204.09	11.37%
YoY %	-12.15%	2.21%	8.15%	7.96%	10.09%	1.83%	-	-
Horiz. %	117.53%	133.77%	130.88%	121.02%	112.10%	101.83%	100.00%	-
EPS	29.24	33.37	36.72	31.54	30.96	25.09	22.13	20.43%
YoY %	-12.38%	-9.12%	16.42%	1.87%	23.40%	13.38%	-	-
Horiz. %	132.13%	150.79%	165.93%	142.52%	139.90%	113.38%	100.00%	-
DPS	40.00	20.00	26.67	20.00	40.00	5.00	6.67	230.44%
YoY %	100.00%	-25.01%	33.35%	-50.00%	700.00%	-25.04%	-	-
Horiz. %	599.70%	299.85%	399.85%	299.85%	599.70%	74.96%	100.00%	-
NAPS	2.93	2.85	2.90	2.79	2.82	2.72	2.69	5.86%
YoY %	2.81%	-1.72%	3.94%	-1.06%	3.68%	1.12%	-	-
Horiz. %	108.92%	105.95%	107.81%	103.72%	104.83%	101.12%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 370,734
RPS	199.84	227.51	222.59	205.82	190.55	173.15	170.03	11.38%
YoY %	-12.16%	2.21%	8.15%	8.01%	10.05%	1.83%	-	-
Horiz. %	117.53%	133.81%	130.91%	121.05%	112.07%	101.83%	100.00%	-
EPS	24.36	27.81	30.60	26.28	25.79	20.91	18.44	20.41%
YoY %	-12.41%	-9.12%	16.44%	1.90%	23.34%	13.39%	-	-
Horiz. %	132.10%	150.81%	165.94%	142.52%	139.86%	113.39%	100.00%	-
DPS	33.33	16.67	22.22	16.67	33.32	4.17	5.55	230.75%
YoY %	99.94%	-24.98%	33.29%	-49.97%	699.04%	-24.86%	-	-
Horiz. %	600.54%	300.36%	400.36%	300.36%	600.36%	75.14%	100.00%	-
NAPS	2.4412	2.375	2.4165	2.325	2.3487	2.2663	2.2411	5.87%
YoY %	2.79%	-1.72%	3.94%	-1.01%	3.64%	1.12%	-	-
Horiz. %	108.93%	105.97%	107.83%	103.74%	104.80%	101.12%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	3.90	3.88	3.93	4.35	4.18	4.17	3.80	-
P/RPS	1.63	1.42	1.47	1.76	1.83	2.01	1.86	-8.43%
YoY %	14.79%	-3.40%	-16.48%	-3.83%	-8.96%	8.06%	-	-
Horiz. %	87.63%	76.34%	79.03%	94.62%	98.39%	108.06%	100.00%	-
P/EPS	13.34	11.63	10.70	13.79	13.50	16.62	17.17	-15.49%
YoY %	14.70%	8.69%	-22.41%	2.15%	-18.77%	-3.20%	-	-
Horiz. %	77.69%	67.73%	62.32%	80.31%	78.63%	96.80%	100.00%	-
EY	7.50	8.60	9.34	7.25	7.41	6.02	5.82	18.43%
YoY %	-12.79%	-7.92%	28.83%	-2.16%	23.09%	3.44%	-	-
Horiz. %	128.87%	147.77%	160.48%	124.57%	127.32%	103.44%	100.00%	-
DY	10.26	5.15	6.79	4.60	9.57	1.20	1.75	225.49%
YoY %	99.22%	-24.15%	47.61%	-51.93%	697.50%	-31.43%	-	-
Horiz. %	586.29%	294.29%	388.00%	262.86%	546.86%	68.57%	100.00%	-
P/NAPS	1.33	1.36	1.36	1.56	1.48	1.53	1.41	-3.82%
YoY %	-2.21%	0.00%	-12.82%	5.41%	-3.27%	8.51%	-	-
Horiz. %	94.33%	96.45%	96.45%	110.64%	104.96%	108.51%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/05/15	25/02/15	25/11/14	29/08/14	26/05/14	24/02/14	25/11/13	-
Price	3.78	3.90	3.80	3.88	4.26	4.10	4.11	-
P/RPS	1.58	1.43	1.42	1.57	1.86	1.97	2.01	-14.83%
YoY %	10.49%	0.70%	-9.55%	-15.59%	-5.58%	-1.99%	-	-
Horiz. %	78.61%	71.14%	70.65%	78.11%	92.54%	98.01%	100.00%	-
P/EPS	12.93	11.69	10.35	12.30	13.76	16.34	18.57	-21.45%
YoY %	10.61%	12.95%	-15.85%	-10.61%	-15.79%	-12.01%	-	-
Horiz. %	69.63%	62.95%	55.74%	66.24%	74.10%	87.99%	100.00%	-
EY	7.74	8.56	9.66	8.13	7.27	6.12	5.39	27.31%
YoY %	-9.58%	-11.39%	18.82%	11.83%	18.79%	13.54%	-	-
Horiz. %	143.60%	158.81%	179.22%	150.83%	134.88%	113.54%	100.00%	-
DY	10.58	5.13	7.02	5.15	9.39	1.22	1.62	249.79%
YoY %	106.24%	-26.92%	36.31%	-45.15%	669.67%	-24.69%	-	-
Horiz. %	653.09%	316.67%	433.33%	317.90%	579.63%	75.31%	100.00%	-
P/NAPS	1.29	1.37	1.31	1.39	1.51	1.51	1.53	-10.76%
YoY %	-5.84%	4.58%	-5.76%	-7.95%	0.00%	-1.31%	-	-
Horiz. %	84.31%	89.54%	85.62%	90.85%	98.69%	98.69%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 09:00:00

TURTLE SYSTEM 55

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

314

PTRANS

PERAK TRANSIT BERHAD

307

TOPGLOV

TOP GLOVE CORPORATION BHD

178

YTLPOWR

YTL POWER INTERNATIONAL BHD

173

GENTING

GENTING BHD

139

PBBANK

PUBLIC BANK BHD

127

GENM

GENTING MALAYSIA BERHAD

116

INARI

INARI AMERTRON BERHAD

114

Daily Stocks

INGENIEU

0.09

-0.005

280,882,200

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.165

0.00

122,105,800

INGENIEU-WB

0.02

0.00

109,274,400

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUZ

0.165

-0.015

59,092,600

E&O-LR

0.055

+0.01

56,261,700

ASB

0.13

+0.005

49,272,000

JAKS

0.13

+0.005

38,836,000

AHB

0.17

+0.01

37,062,300

More active Stocks

PANAMY

19.80

+0.32

26,000

ARKA

2.28

+0.26

123,800

MPI

36.86

+0.26

48,500

HLIND

11.28

+0.20

13,200

NESTLE

129.70

+0.20

2,800

GCB-C5

1.01

+0.195

50,000

TENAGA

12.78

+0.18

973,900

GAMUDA

5.75

+0.17

2,013,000

PETDAG

21.06

+0.16

1,000

NHFATT

4.38

+0.15

30,400

More gainer Stocks

HEIM

25.40

-0.20

8,100

DLADY

32.86

-0.14

1,900

KUAISHO-C17

0.08

-0.12

58,800

IDEAL

3.40

-0.10

3,000

ALLIANZ

23.28

-0.10

1,800

NIKKEI-HC

0.515

-0.09

160,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More