[TAANN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	958,070	888,584	1,011,626	989,721	915,168	847,268	769,920	15.73%
YoY %	7.82%	-12.16%	2.21%	8.15%	8.01%	10.05%	-	-
Horiz. %	124.44%	115.41%	131.39%	128.55%	118.87%	110.05%	100.00%	-
PBT	158,216	134,728	168,396	185,984	156,634	155,880	113,090	25.16%
YoY %	17.43%	-19.99%	-9.46%	18.74%	0.48%	37.84%	-	-
Horiz. %	139.90%	119.13%	148.90%	164.46%	138.50%	137.84%	100.00%	-
Tax	-42,380	-34,980	-42,958	-47,249	-42,402	-40,900	-20,341	63.34%
YoY %	-21.15%	18.57%	9.08%	-11.43%	-3.67%	-101.07%	-	-
Horiz. %	208.35%	171.97%	211.19%	232.28%	208.46%	201.07%	100.00%	-
NP	115,836	99,748	125,438	138,734	114,232	114,980	92,749	16.02%
YoY %	16.13%	-20.48%	-9.58%	21.45%	-0.65%	23.97%	-	-
Horiz. %	124.89%	107.55%	135.24%	149.58%	123.16%	123.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,060	108,324	123,653	136,052	116,868	114,656	92,963	19.30%
YoY %	11.76%	-12.40%	-9.11%	16.42%	1.93%	23.34%	-	-
Horiz. %	130.22%	116.52%	133.01%	146.35%	125.71%	123.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.79%	25.96%	25.51%	25.40%	27.07%	26.24%	17.99%	-
YoY %	3.20%	1.76%	0.43%	-6.17%	3.16%	45.86%	-	-
Horiz. %	148.92%	144.30%	141.80%	141.19%	150.47%	145.86%	100.00%	-
Total Cost	842,234	788,836	886,188	850,986	800,936	732,288	677,171	15.69%
YoY %	6.77%	-10.99%	4.14%	6.25%	9.37%	8.14%	-	-
Horiz. %	124.38%	116.49%	130.87%	125.67%	118.28%	108.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,118,730	1,085,462	1,056,017	1,074,484	1,033,803	1,044,347	1,007,680	7.23%
YoY %	3.06%	2.79%	-1.72%	3.94%	-1.01%	3.64%	-	-
Horiz. %	111.02%	107.72%	104.80%	106.63%	102.59%	103.64%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	74,088	148,186	74,106	98,803	74,107	148,134	18,523	152.61%
YoY %	-50.00%	99.96%	-25.00%	33.32%	-49.97%	699.73%	-	-
Horiz. %	399.98%	800.01%	400.08%	533.41%	400.08%	799.73%	100.00%	-
Div Payout %	61.20%	136.80%	59.93%	72.62%	63.41%	129.20%	19.93%	-
YoY %	-55.26%	128.27%	-17.47%	14.52%	-50.92%	548.27%	-	-
Horiz. %	307.07%	686.40%	300.70%	364.38%	318.16%	648.27%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	1,118,730	1,085,462	1,056,017	1,074,484	1,033,803	1,044,347	1,007,680	7.23%
YoY %	3.06%	2.79%	-1.72%	3.94%	-1.01%	3.64%	-	-
Horiz. %	111.02%	107.72%	104.80%	106.63%	102.59%	103.64%	100.00%	-
NOSH	370,440	370,465	370,532	370,511	370,538	370,335	370,470	-0.00%
YoY %	-0.01%	-0.02%	0.01%	-0.01%	0.05%	-0.04%	-	-
Horiz. %	99.99%	100.00%	100.02%	100.01%	100.02%	99.96%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	12.09%	11.23%	12.40%	14.02%	12.48%	13.57%	12.05%	-
YoY %	7.66%	-9.44%	-11.55%	12.34%	-8.03%	12.61%	-	-
Horiz. %	100.33%	93.20%	102.90%	116.35%	103.57%	112.61%	100.00%	-
ROE	10.82%	9.98%	11.71%	12.66%	11.30%	10.98%	9.23%	-
YoY %	8.42%	-14.77%	-7.50%	12.04%	2.91%	18.96%	-	-
Horiz. %	117.23%	108.13%	126.87%	137.16%	122.43%	118.96%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	258.63	239.86	273.02	267.12	246.98	228.78	207.82	15.74%
YoY %	7.83%	-12.15%	2.21%	8.15%	7.96%	10.09%	-	-
Horiz. %	124.45%	115.42%	131.37%	128.53%	118.84%	110.09%	100.00%	-
EPS	32.68	29.24	33.37	36.72	31.54	30.96	25.09	19.32%
YoY %	11.76%	-12.38%	-9.12%	16.42%	1.87%	23.40%	-	-
Horiz. %	130.25%	116.54%	133.00%	146.35%	125.71%	123.40%	100.00%	-
DPS	20.00	40.00	20.00	26.67	20.00	40.00	5.00	152.62%
YoY %	-50.00%	100.00%	-25.01%	33.35%	-50.00%	700.00%	-	-
Horiz. %	400.00%	800.00%	400.00%	533.40%	400.00%	800.00%	100.00%	-
NAPS	3.02	2.93	2.85	2.90	2.79	2.82	2.72	7.24%
YoY %	3.07%	2.81%	-1.72%	3.94%	-1.06%	3.68%	-	-
Horiz. %	111.03%	107.72%	104.78%	106.62%	102.57%	103.68%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 370,475
RPS	215.47	199.84	227.51	222.59	205.82	190.55	173.15	15.73%
YoY %	7.82%	-12.16%	2.21%	8.15%	8.01%	10.05%	-	-
Horiz. %	124.44%	115.41%	131.39%	128.55%	118.87%	110.05%	100.00%	-
EPS	27.23	24.36	27.81	30.60	26.28	25.79	20.91	19.30%
YoY %	11.78%	-12.41%	-9.12%	16.44%	1.90%	23.34%	-	-
Horiz. %	130.22%	116.50%	133.00%	146.34%	125.68%	123.34%	100.00%	-
DPS	16.66	33.33	16.67	22.22	16.67	33.32	4.17	152.42%
YoY %	-50.02%	99.94%	-24.98%	33.29%	-49.97%	699.04%	-	-
Horiz. %	399.52%	799.28%	399.76%	532.85%	399.76%	799.04%	100.00%	-
NAPS	2.516	2.4412	2.375	2.4165	2.325	2.3487	2.2663	7.23%
YoY %	3.06%	2.79%	-1.72%	3.94%	-1.01%	3.64%	-	-
Horiz. %	111.02%	107.72%	104.80%	106.63%	102.59%	103.64%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	3.81	3.90	3.88	3.93	4.35	4.18	4.17	-
P/RPS	1.47	1.63	1.42	1.47	1.76	1.83	2.01	-18.87%
YoY %	-9.82%	14.79%	-3.40%	-16.48%	-3.83%	-8.96%	-	-
Horiz. %	73.13%	81.09%	70.65%	73.13%	87.56%	91.04%	100.00%	-
P/EPS	11.66	13.34	11.63	10.70	13.79	13.50	16.62	-21.09%
YoY %	-12.59%	14.70%	8.69%	-22.41%	2.15%	-18.77%	-	-
Horiz. %	70.16%	80.26%	69.98%	64.38%	82.97%	81.23%	100.00%	-
EY	8.58	7.50	8.60	9.34	7.25	7.41	6.02	26.72%
YoY %	14.40%	-12.79%	-7.92%	28.83%	-2.16%	23.09%	-	-
Horiz. %	142.52%	124.58%	142.86%	155.15%	120.43%	123.09%	100.00%	-
DY	5.25	10.26	5.15	6.79	4.60	9.57	1.20	168.22%
YoY %	-48.83%	99.22%	-24.15%	47.61%	-51.93%	697.50%	-	-
Horiz. %	437.50%	855.00%	429.17%	565.83%	383.33%	797.50%	100.00%	-
P/NAPS	1.26	1.33	1.36	1.36	1.56	1.48	1.53	-12.17%
YoY %	-5.26%	-2.21%	0.00%	-12.82%	5.41%	-3.27%	-	-
Horiz. %	82.35%	86.93%	88.89%	88.89%	101.96%	96.73%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	27/05/15	25/02/15	25/11/14	29/08/14	26/05/14	24/02/14	-
Price	3.25	3.78	3.90	3.80	3.88	4.26	4.10	-
P/RPS	1.26	1.58	1.43	1.42	1.57	1.86	1.97	-25.82%
YoY %	-20.25%	10.49%	0.70%	-9.55%	-15.59%	-5.58%	-	-
Horiz. %	63.96%	80.20%	72.59%	72.08%	79.70%	94.42%	100.00%	-
P/EPS	9.94	12.93	11.69	10.35	12.30	13.76	16.34	-28.27%
YoY %	-23.12%	10.61%	12.95%	-15.85%	-10.61%	-15.79%	-	-
Horiz. %	60.83%	79.13%	71.54%	63.34%	75.28%	84.21%	100.00%	-
EY	10.06	7.74	8.56	9.66	8.13	7.27	6.12	39.40%
YoY %	29.97%	-9.58%	-11.39%	18.82%	11.83%	18.79%	-	-
Horiz. %	164.38%	126.47%	139.87%	157.84%	132.84%	118.79%	100.00%	-
DY	6.15	10.58	5.13	7.02	5.15	9.39	1.22	194.86%
YoY %	-41.87%	106.24%	-26.92%	36.31%	-45.15%	669.67%	-	-
Horiz. %	504.10%	867.21%	420.49%	575.41%	422.13%	769.67%	100.00%	-
P/NAPS	1.08	1.29	1.37	1.31	1.39	1.51	1.51	-20.07%
YoY %	-16.28%	-5.84%	4.58%	-5.76%	-7.95%	0.00%	-	-
Horiz. %	71.52%	85.43%	90.73%	86.75%	92.05%	100.00%	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

No trading signals available.

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

0.10

+0.005

215,476,900

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU-WB

0.025

+0.005

44,823,400

AHB

0.17

+0.01

35,771,800

ASB

0.14

+0.015

35,046,700

TAWIN

0.035

0.00

30,493,800

TOPGLOV

1.22

+0.02

29,443,000

HSI-HUZ

0.165

-0.015

28,766,500

More active Stocks

ARKA

2.28

+0.26

53,600

HLIND

11.34

+0.26

7,600

PANAMY

19.68

+0.20

11,400

NESTLE

129.70

+0.20

2,800

GCB-C5

1.01

+0.195

50,000

TENAGA

12.78

+0.18

338,700

LPI

12.36

+0.16

8,400

MRDIY-C23

0.40

+0.15

100

NOTION

1.02

+0.145

18,828,300

MPI

36.74

+0.14

30,300

More gainer Stocks

ALLIANZ

23.02

-0.36

1,700

DLADY

32.86

-0.14

1,900

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.31

-0.09

40,500

NIKKEI-HC

0.52

-0.085

100,000

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

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