[TAANN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	527,748	542,998	549,820	528,924	505,292	505,342	478,648	6.70%
YoY %	-2.81%	-1.24%	3.95%	4.68%	-0.01%	5.58%	-	-
Horiz. %	110.26%	113.44%	114.87%	110.50%	105.57%	105.58%	100.00%	-
PBT	96,790	106,476	108,964	115,104	118,456	129,832	127,034	-16.53%
YoY %	-9.10%	-2.28%	-5.33%	-2.83%	-8.76%	2.20%	-	-
Horiz. %	76.19%	83.82%	85.78%	90.61%	93.25%	102.20%	100.00%	-
Tax	-15,051	-15,870	-21,386	-22,828	-28,189	-29,554	-28,566	-34.68%
YoY %	5.16%	25.79%	6.32%	19.02%	4.62%	-3.46%	-	-
Horiz. %	52.69%	55.56%	74.87%	79.91%	98.68%	103.46%	100.00%	-
NP	81,739	90,605	87,578	92,276	90,267	100,277	98,468	-11.64%
YoY %	-9.79%	3.46%	-5.09%	2.23%	-9.98%	1.84%	-	-
Horiz. %	83.01%	92.01%	88.94%	93.71%	91.67%	101.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,598	90,353	87,282	92,276	90,267	100,277	98,468	-11.74%
YoY %	-9.69%	3.52%	-5.41%	2.23%	-9.98%	1.84%	-	-
Horiz. %	82.87%	91.76%	88.64%	93.71%	91.67%	101.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.55%	14.90%	19.63%	19.83%	23.80%	22.76%	22.49%	-
YoY %	4.36%	-24.10%	-1.01%	-16.68%	4.57%	1.20%	-	-
Horiz. %	69.14%	66.25%	87.28%	88.17%	105.82%	101.20%	100.00%	-
Total Cost	446,009	452,393	462,242	436,648	415,025	405,065	380,180	11.20%
YoY %	-1.41%	-2.13%	5.86%	5.21%	2.46%	6.55%	-	-
Horiz. %	117.32%	118.99%	121.59%	114.85%	109.17%	106.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	529,396	456,862	446,308	442,633	493,261	399,418	386,440	23.27%
YoY %	15.88%	2.36%	0.83%	-10.26%	23.49%	3.36%	-	-
Horiz. %	136.99%	118.22%	115.49%	114.54%	127.64%	103.36%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	60,950	46,323	34,732	-	60,364	44,565	66,627	-5.74%
YoY %	31.58%	33.37%	0.00%	-	35.45%	-33.11%	-	-
Horiz. %	91.48%	69.53%	52.13%	-	90.60%	66.89%	100.00%	-
Div Payout %	74.70%	51.27%	39.79%	-	66.87%	44.44%	67.66%	-
YoY %	45.70%	28.85%	0.00%	-	50.47%	-34.32%	-	-
Horiz. %	110.40%	75.78%	58.81%	-	98.83%	65.68%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	529,396	456,862	446,308	442,633	493,261	399,418	386,440	23.27%
YoY %	15.88%	2.36%	0.83%	-10.26%	23.49%	3.36%	-	-
Horiz. %	136.99%	118.22%	115.49%	114.54%	127.64%	103.36%	100.00%	-
NOSH	174,143	173,711	173,660	173,581	172,468	167,120	166,569	3.00%
YoY %	0.25%	0.03%	0.05%	0.65%	3.20%	0.33%	-	-
Horiz. %	104.55%	104.29%	104.26%	104.21%	103.54%	100.33%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	15.49%	16.69%	15.93%	17.45%	17.86%	19.84%	20.57%	-
YoY %	-7.19%	4.77%	-8.71%	-2.30%	-9.98%	-3.55%	-	-
Horiz. %	75.30%	81.14%	77.44%	84.83%	86.83%	96.45%	100.00%	-
ROE	15.41%	19.78%	19.56%	20.85%	18.30%	25.11%	25.48%	-
YoY %	-22.09%	1.12%	-6.19%	13.93%	-27.12%	-1.45%	-	-
Horiz. %	60.48%	77.63%	76.77%	81.83%	71.82%	98.55%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	303.05	312.59	316.61	304.71	292.98	302.38	287.36	3.59%
YoY %	-3.05%	-1.27%	3.91%	4.00%	-3.11%	5.23%	-	-
Horiz. %	105.46%	108.78%	110.18%	106.04%	101.96%	105.23%	100.00%	-
EPS	46.90	52.01	50.26	53.16	52.33	58.25	57.36	-12.52%
YoY %	-9.83%	3.48%	-5.46%	1.59%	-10.16%	1.55%	-	-
Horiz. %	81.76%	90.67%	87.62%	92.68%	91.23%	101.55%	100.00%	-
DPS	35.00	26.67	20.00	0.00	35.00	26.67	40.00	-8.49%
YoY %	31.23%	33.35%	0.00%	0.00%	31.23%	-33.32%	-	-
Horiz. %	87.50%	66.68%	50.00%	0.00%	87.50%	66.68%	100.00%	-
NAPS	3.04	2.63	2.57	2.55	2.86	2.39	2.32	19.68%
YoY %	15.59%	2.33%	0.78%	-10.84%	19.67%	3.02%	-	-
Horiz. %	131.03%	113.36%	110.78%	109.91%	123.28%	103.02%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 173,581
RPS	119.85	123.31	124.86	120.11	114.75	114.76	108.70	6.70%
YoY %	-2.81%	-1.24%	3.95%	4.67%	-0.01%	5.57%	-	-
Horiz. %	110.26%	113.44%	114.87%	110.50%	105.57%	105.57%	100.00%	-
EPS	18.53	20.52	19.82	20.96	20.50	22.77	22.36	-11.74%
YoY %	-9.70%	3.53%	-5.44%	2.24%	-9.97%	1.83%	-	-
Horiz. %	82.87%	91.77%	88.64%	93.74%	91.68%	101.83%	100.00%	-
DPS	13.84	10.52	7.89	0.00	13.71	10.12	15.13	-5.75%
YoY %	31.56%	33.33%	0.00%	0.00%	35.47%	-33.11%	-	-
Horiz. %	91.47%	69.53%	52.15%	0.00%	90.61%	66.89%	100.00%	-
NAPS	1.2022	1.0375	1.0135	1.0052	1.1202	0.907	0.8776	23.27%
YoY %	15.87%	2.37%	0.83%	-10.27%	23.51%	3.35%	-	-
Horiz. %	136.99%	118.22%	115.49%	114.54%	127.64%	103.35%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	3.75	4.10	4.51	4.44	4.48	4.62	4.86	-
P/RPS	1.24	1.31	1.42	1.46	1.53	1.53	1.69	-18.60%
YoY %	-5.34%	-7.75%	-2.74%	-4.58%	0.00%	-9.47%	-	-
Horiz. %	73.37%	77.51%	84.02%	86.39%	90.53%	90.53%	100.00%	-
P/EPS	8.00	7.88	8.97	8.35	8.56	7.70	8.22	-1.78%
YoY %	1.52%	-12.15%	7.43%	-2.45%	11.17%	-6.33%	-	-
Horiz. %	97.32%	95.86%	109.12%	101.58%	104.14%	93.67%	100.00%	-
EY	12.50	12.69	11.14	11.97	11.68	12.99	12.16	1.85%
YoY %	-1.50%	13.91%	-6.93%	2.48%	-10.08%	6.83%	-	-
Horiz. %	102.80%	104.36%	91.61%	98.44%	96.05%	106.83%	100.00%	-
DY	9.33	6.50	4.43	0.00	7.81	5.77	8.23	8.69%
YoY %	43.54%	46.73%	0.00%	0.00%	35.36%	-29.89%	-	-
Horiz. %	113.37%	78.98%	53.83%	0.00%	94.90%	70.11%	100.00%	-
P/NAPS	1.23	1.56	1.75	1.74	1.57	1.93	2.09	-29.70%
YoY %	-21.15%	-10.86%	0.57%	10.83%	-18.65%	-7.66%	-	-
Horiz. %	58.85%	74.64%	83.73%	83.25%	75.12%	92.34%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/06	25/10/05	25/07/05	20/04/05	27/01/05	22/10/04	30/08/04	-
Price	3.96	4.13	4.44	4.48	4.51	4.83	4.55	-
P/RPS	1.31	1.32	1.40	1.47	1.54	1.60	1.58	-11.71%
YoY %	-0.76%	-5.71%	-4.76%	-4.55%	-3.75%	1.27%	-	-
Horiz. %	82.91%	83.54%	88.61%	93.04%	97.47%	101.27%	100.00%	-
P/EPS	8.45	7.94	8.83	8.43	8.62	8.05	7.70	6.37%
YoY %	6.42%	-10.08%	4.74%	-2.20%	7.08%	4.55%	-	-
Horiz. %	109.74%	103.12%	114.68%	109.48%	111.95%	104.55%	100.00%	-
EY	11.83	12.59	11.32	11.87	11.60	12.42	12.99	-6.02%
YoY %	-6.04%	11.22%	-4.63%	2.33%	-6.60%	-4.39%	-	-
Horiz. %	91.07%	96.92%	87.14%	91.38%	89.30%	95.61%	100.00%	-
DY	8.84	6.46	4.50	0.00	7.76	5.52	8.79	0.37%
YoY %	36.84%	43.56%	0.00%	0.00%	40.58%	-37.20%	-	-
Horiz. %	100.57%	73.49%	51.19%	0.00%	88.28%	62.80%	100.00%	-
P/NAPS	1.30	1.57	1.73	1.76	1.58	2.02	1.96	-23.88%
YoY %	-17.20%	-9.25%	-1.70%	11.39%	-21.78%	3.06%	-	-
Horiz. %	66.33%	80.10%	88.27%	89.80%	80.61%	103.06%	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