[TAANN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	672,988	677,957	668,422	597,284	636,961	587,965	541,218	15.58%
YoY %	-0.73%	1.43%	11.91%	-6.23%	8.33%	8.64%	-	-
Horiz. %	124.35%	125.27%	123.50%	110.36%	117.69%	108.64%	100.00%	-
PBT	120,237	140,458	134,428	133,500	164,604	137,473	101,008	12.28%
YoY %	-14.40%	4.49%	0.70%	-18.90%	19.74%	36.10%	-	-
Horiz. %	119.04%	139.06%	133.09%	132.17%	162.96%	136.10%	100.00%	-
Tax	-24,810	-27,669	-25,668	-25,040	-34,290	-26,050	-17,996	23.79%
YoY %	10.33%	-7.80%	-2.51%	26.98%	-31.63%	-44.75%	-	-
Horiz. %	137.86%	153.75%	142.63%	139.14%	190.54%	144.75%	100.00%	-
NP	95,427	112,789	108,760	108,460	130,314	111,422	83,012	9.70%
YoY %	-15.39%	3.70%	0.28%	-16.77%	16.96%	34.22%	-	-
Horiz. %	114.96%	135.87%	131.02%	130.66%	156.98%	134.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,480	112,882	109,240	108,324	130,431	111,129	82,564	10.91%
YoY %	-14.53%	3.33%	0.85%	-16.95%	17.37%	34.60%	-	-
Horiz. %	116.85%	136.72%	132.31%	131.20%	157.98%	134.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.63%	19.70%	19.09%	18.76%	20.83%	18.95%	17.82%	-
YoY %	4.72%	3.20%	1.76%	-9.94%	9.92%	6.34%	-	-
Horiz. %	115.77%	110.55%	107.13%	105.27%	116.89%	106.34%	100.00%	-
Total Cost	577,561	565,168	559,662	488,824	506,647	476,542	458,206	16.63%
YoY %	2.19%	0.98%	14.49%	-3.52%	6.32%	4.00%	-	-
Horiz. %	126.05%	123.34%	122.14%	106.68%	110.57%	104.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	669,705	676,008	658,873	652,347	525,240	609,210	558,055	12.89%
YoY %	-0.93%	2.60%	1.00%	24.20%	-13.78%	9.17%	-	-
Horiz. %	120.01%	121.14%	118.07%	116.90%	94.12%	109.17%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	53,662	57,228	64,385	85,835	80,944	70,633	35,208	32.33%
YoY %	-6.23%	-11.12%	-24.99%	6.04%	14.60%	100.62%	-	-
Horiz. %	152.41%	162.54%	182.87%	243.79%	229.90%	200.62%	100.00%	-
Div Payout %	55.62%	50.70%	58.94%	79.24%	62.06%	63.56%	42.64%	-
YoY %	9.70%	-13.98%	-25.62%	27.68%	-2.36%	49.06%	-	-
Horiz. %	130.44%	118.90%	138.23%	185.83%	145.54%	149.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	669,705	676,008	658,873	652,347	525,240	609,210	558,055	12.89%
YoY %	-0.93%	2.60%	1.00%	24.20%	-13.78%	9.17%	-	-
Horiz. %	120.01%	121.14%	118.07%	116.90%	94.12%	109.17%	100.00%	-
NOSH	214,649	214,605	214,616	214,587	179,876	176,582	176,042	14.09%
YoY %	0.02%	-0.01%	0.01%	19.30%	1.87%	0.31%	-	-
Horiz. %	121.93%	121.91%	121.91%	121.90%	102.18%	100.31%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	14.18%	16.64%	16.27%	18.16%	20.46%	18.95%	15.34%	-
YoY %	-14.78%	2.27%	-10.41%	-11.24%	7.97%	23.53%	-	-
Horiz. %	92.44%	108.47%	106.06%	118.38%	133.38%	123.53%	100.00%	-
ROE	14.41%	16.70%	16.58%	16.61%	24.83%	18.24%	14.79%	-
YoY %	-13.71%	0.72%	-0.18%	-33.11%	36.13%	23.33%	-	-
Horiz. %	97.43%	112.91%	112.10%	112.31%	167.88%	123.33%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	313.53	315.91	311.45	278.34	354.11	332.97	307.44	1.31%
YoY %	-0.75%	1.43%	11.90%	-21.40%	6.35%	8.30%	-	-
Horiz. %	101.98%	102.76%	101.30%	90.53%	115.18%	108.30%	100.00%	-
EPS	45.00	52.60	50.90	50.48	60.80	62.93	46.90	-2.71%
YoY %	-14.45%	3.34%	0.83%	-16.97%	-3.38%	34.18%	-	-
Horiz. %	95.95%	112.15%	108.53%	107.63%	129.64%	134.18%	100.00%	-
DPS	25.00	26.67	30.00	40.00	45.00	40.00	20.00	15.99%
YoY %	-6.26%	-11.10%	-25.00%	-11.11%	12.50%	100.00%	-	-
Horiz. %	125.00%	133.35%	150.00%	200.00%	225.00%	200.00%	100.00%	-
NAPS	3.12	3.15	3.07	3.04	2.92	3.45	3.17	-1.05%
YoY %	-0.95%	2.61%	0.99%	4.11%	-15.36%	8.83%	-	-
Horiz. %	98.42%	99.37%	96.85%	95.90%	92.11%	108.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 214,587
RPS	151.35	152.47	150.33	134.33	143.25	132.23	121.72	15.58%
YoY %	-0.73%	1.42%	11.91%	-6.23%	8.33%	8.63%	-	-
Horiz. %	124.34%	125.26%	123.50%	110.36%	117.69%	108.63%	100.00%	-
EPS	21.70	25.39	24.57	24.36	29.33	24.99	18.57	10.91%
YoY %	-14.53%	3.34%	0.86%	-16.95%	17.37%	34.57%	-	-
Horiz. %	116.86%	136.73%	132.31%	131.18%	157.94%	134.57%	100.00%	-
DPS	12.07	12.87	14.48	19.30	18.20	15.89	7.92	32.32%
YoY %	-6.22%	-11.12%	-24.97%	6.04%	14.54%	100.63%	-	-
Horiz. %	152.40%	162.50%	182.83%	243.69%	229.80%	200.63%	100.00%	-
NAPS	1.5062	1.5203	1.4818	1.4671	1.1813	1.3701	1.2551	12.89%
YoY %	-0.93%	2.60%	1.00%	24.19%	-13.78%	9.16%	-	-
Horiz. %	120.01%	121.13%	118.06%	116.89%	94.12%	109.16%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	4.86	5.31	7.92	7.29	6.60	5.38	4.44	-
P/RPS	1.55	1.68	2.54	2.62	1.86	1.62	1.44	5.01%
YoY %	-7.74%	-33.86%	-3.05%	40.86%	14.81%	12.50%	-	-
Horiz. %	107.64%	116.67%	176.39%	181.94%	129.17%	112.50%	100.00%	-
P/EPS	10.81	10.10	15.56	14.44	9.10	8.55	9.47	9.19%
YoY %	7.03%	-35.09%	7.76%	58.68%	6.43%	-9.71%	-	-
Horiz. %	114.15%	106.65%	164.31%	152.48%	96.09%	90.29%	100.00%	-
EY	9.25	9.91	6.43	6.92	10.99	11.70	10.56	-8.42%
YoY %	-6.66%	54.12%	-7.08%	-37.03%	-6.07%	10.80%	-	-
Horiz. %	87.59%	93.84%	60.89%	65.53%	104.07%	110.80%	100.00%	-
DY	5.14	5.02	3.79	5.49	6.82	7.43	4.50	9.24%
YoY %	2.39%	32.45%	-30.97%	-19.50%	-8.21%	65.11%	-	-
Horiz. %	114.22%	111.56%	84.22%	122.00%	151.56%	165.11%	100.00%	-
P/NAPS	1.56	1.69	2.58	2.40	2.26	1.56	1.40	7.45%
YoY %	-7.69%	-34.50%	7.50%	6.19%	44.87%	11.43%	-	-
Horiz. %	111.43%	120.71%	184.29%	171.43%	161.43%	111.43%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	19/11/07	22/08/07	25/05/07	05/02/07	31/10/06	28/08/06	-
Price	4.24	4.72	5.14	7.36	7.64	7.22	5.28	-
P/RPS	1.35	1.49	1.65	2.64	2.16	2.17	1.72	-14.87%
YoY %	-9.40%	-9.70%	-37.50%	22.22%	-0.46%	26.16%	-	-
Horiz. %	78.49%	86.63%	95.93%	153.49%	125.58%	126.16%	100.00%	-
P/EPS	9.43	8.97	10.10	14.58	10.54	11.47	11.26	-11.12%
YoY %	5.13%	-11.19%	-30.73%	38.33%	-8.11%	1.87%	-	-
Horiz. %	83.75%	79.66%	89.70%	129.48%	93.61%	101.87%	100.00%	-
EY	10.60	11.14	9.90	6.86	9.49	8.72	8.88	12.49%
YoY %	-4.85%	12.53%	44.31%	-27.71%	8.83%	-1.80%	-	-
Horiz. %	119.37%	125.45%	111.49%	77.25%	106.87%	98.20%	100.00%	-
DY	5.90	5.65	5.84	5.43	5.89	5.54	3.79	34.21%
YoY %	4.42%	-3.25%	7.55%	-7.81%	6.32%	46.17%	-	-
Horiz. %	155.67%	149.08%	154.09%	143.27%	155.41%	146.17%	100.00%	-
P/NAPS	1.36	1.50	1.67	2.42	2.62	2.09	1.67	-12.76%
YoY %	-9.33%	-10.18%	-30.99%	-7.63%	25.36%	25.15%	-	-
Horiz. %	81.44%	89.82%	100.00%	144.91%	156.89%	125.15%	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