[TAANN] QoQ Cumulative 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
Cumulative Result
Revenue	479,035	222,146	1,011,626	742,291	457,584	211,817	769,920	-27.18%
YoY %	115.64%	-78.04%	36.28%	62.22%	116.03%	-72.49%	-	-
Horiz. %	62.22%	28.85%	131.39%	96.41%	59.43%	27.51%	100.00%	-
PBT	79,108	33,682	168,396	139,488	78,317	38,970	113,090	-21.25%
YoY %	134.87%	-80.00%	20.72%	78.11%	100.97%	-65.54%	-	-
Horiz. %	69.95%	29.78%	148.90%	123.34%	69.25%	34.46%	100.00%	-
Tax	-21,190	-8,745	-42,958	-35,437	-21,201	-10,225	-20,341	2.77%
YoY %	-142.31%	79.64%	-21.22%	-67.15%	-107.34%	49.73%	-	-
Horiz. %	104.17%	42.99%	211.19%	174.21%	104.23%	50.27%	100.00%	-
NP	57,918	24,937	125,438	104,051	57,116	28,745	92,749	-27.00%
YoY %	132.26%	-80.12%	20.55%	82.17%	98.70%	-69.01%	-	-
Horiz. %	62.45%	26.89%	135.24%	112.19%	61.58%	30.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,530	27,081	123,653	102,039	58,434	28,664	92,963	-24.93%
YoY %	123.51%	-78.10%	21.18%	74.62%	103.86%	-69.17%	-	-
Horiz. %	65.11%	29.13%	133.01%	109.76%	62.86%	30.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.79%	25.96%	25.51%	25.41%	27.07%	26.24%	17.99%	-
YoY %	3.20%	1.76%	0.39%	-6.13%	3.16%	45.86%	-	-
Horiz. %	148.92%	144.30%	141.80%	141.25%	150.47%	145.86%	100.00%	-
Total Cost	421,117	197,209	886,188	638,240	400,468	183,072	677,171	-27.20%
YoY %	113.54%	-77.75%	38.85%	59.37%	118.75%	-72.97%	-	-
Horiz. %	62.19%	29.12%	130.87%	94.25%	59.14%	27.03%	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	37,044	37,046	74,106	74,102	37,053	37,033	18,523	58.93%
YoY %	-0.01%	-50.01%	0.01%	99.99%	0.05%	99.93%	-	-
Horiz. %	199.99%	200.00%	400.08%	400.05%	200.04%	199.93%	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	5.41%	2.49%	11.71%	9.50%	5.65%	2.74%	9.23%	-
YoY %	117.27%	-78.74%	23.26%	68.14%	106.20%	-70.31%	-	-
Horiz. %	58.61%	26.98%	126.87%	102.93%	61.21%	29.69%	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	129.31	59.96	273.02	200.34	123.49	57.20	207.82	-27.17%
YoY %	115.66%	-78.04%	36.28%	62.23%	115.89%	-72.48%	-	-
Horiz. %	62.22%	28.85%	131.37%	96.40%	59.42%	27.52%	100.00%	-
EPS	16.34	7.31	33.37	27.54	15.77	7.74	25.09	-24.92%
YoY %	123.53%	-78.09%	21.17%	74.64%	103.75%	-69.15%	-	-
Horiz. %	65.13%	29.14%	133.00%	109.76%	62.85%	30.85%	100.00%	-
DPS	10.00	10.00	20.00	20.00	10.00	10.00	5.00	58.94%
YoY %	0.00%	-50.00%	0.00%	100.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	400.00%	400.00%	200.00%	200.00%	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	107.73	49.96	227.51	166.94	102.91	47.64	173.15	-27.18%
YoY %	115.63%	-78.04%	36.28%	62.22%	116.02%	-72.49%	-	-
Horiz. %	62.22%	28.85%	131.39%	96.41%	59.43%	27.51%	100.00%	-
EPS	13.61	6.09	27.81	22.95	13.14	6.45	20.91	-24.95%
YoY %	123.48%	-78.10%	21.18%	74.66%	103.72%	-69.15%	-	-
Horiz. %	65.09%	29.12%	133.00%	109.76%	62.84%	30.85%	100.00%	-
DPS	8.33	8.33	16.67	16.67	8.33	8.33	4.17	58.81%
YoY %	0.00%	-50.03%	0.00%	100.12%	0.00%	99.76%	-	-
Horiz. %	199.76%	199.76%	399.76%	399.76%	199.76%	199.76%	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	2.95	6.50	1.42	1.96	3.52	7.31	2.01	29.23%
YoY %	-54.62%	357.75%	-27.55%	-44.32%	-51.85%	263.68%	-	-
Horiz. %	146.77%	323.38%	70.65%	97.51%	175.12%	363.68%	100.00%	-
P/EPS	23.32	53.35	11.63	14.27	27.58	54.01	16.62	25.41%
YoY %	-56.29%	358.73%	-18.50%	-48.26%	-48.94%	224.97%	-	-
Horiz. %	140.31%	321.00%	69.98%	85.86%	165.94%	324.97%	100.00%	-
EY	4.29	1.87	8.60	7.01	3.63	1.85	6.02	-20.26%
YoY %	129.41%	-78.26%	22.68%	93.11%	96.22%	-69.27%	-	-
Horiz. %	71.26%	31.06%	142.86%	116.45%	60.30%	30.73%	100.00%	-
DY	2.62	2.56	5.15	5.09	2.30	2.39	1.20	68.53%
YoY %	2.34%	-50.29%	1.18%	121.30%	-3.77%	99.17%	-	-
Horiz. %	218.33%	213.33%	429.17%	424.17%	191.67%	199.17%	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	2.51	6.30	1.43	1.90	3.14	7.45	1.97	17.57%
YoY %	-60.16%	340.56%	-24.74%	-39.49%	-57.85%	278.17%	-	-
Horiz. %	127.41%	319.80%	72.59%	96.45%	159.39%	378.17%	100.00%	-
P/EPS	19.89	51.71	11.69	13.80	24.60	55.04	16.34	14.04%
YoY %	-61.54%	342.34%	-15.29%	-43.90%	-55.31%	236.84%	-	-
Horiz. %	121.73%	316.46%	71.54%	84.46%	150.55%	336.84%	100.00%	-
EY	5.03	1.93	8.56	7.25	4.06	1.82	6.12	-12.28%
YoY %	160.62%	-77.45%	18.07%	78.57%	123.08%	-70.26%	-	-
Horiz. %	82.19%	31.54%	139.87%	118.46%	66.34%	29.74%	100.00%	-
DY	3.08	2.65	5.13	5.26	2.58	2.35	1.22	85.72%
YoY %	16.23%	-48.34%	-2.47%	103.88%	9.79%	92.62%	-	-
Horiz. %	252.46%	217.21%	420.49%	431.15%	211.48%	192.62%	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

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