[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	666,635	475,538	298,328	136,362	740,139	578,749	357,319	51.37%
YoY %	40.19%	59.40%	118.78%	-81.58%	27.89%	61.97%	-	-
Horiz. %	186.57%	133.09%	83.49%	38.16%	207.14%	161.97%	100.00%	-
PBT	96,189	73,369	43,916	11,412	47,701	71,312	41,288	75.46%
YoY %	31.10%	67.07%	284.82%	-76.08%	-33.11%	72.72%	-	-
Horiz. %	232.97%	177.70%	106.37%	27.64%	115.53%	172.72%	100.00%	-
Tax	-23,211	-16,907	-10,595	-3,381	-8,947	-14,810	-6,995	121.98%
YoY %	-37.29%	-59.58%	-213.37%	62.21%	39.59%	-111.72%	-	-
Horiz. %	331.82%	241.70%	151.47%	48.33%	127.91%	211.72%	100.00%	-
NP	72,978	56,462	33,321	8,031	38,754	56,502	34,293	65.21%
YoY %	29.25%	69.45%	314.90%	-79.28%	-31.41%	64.76%	-	-
Horiz. %	212.81%	164.65%	97.17%	23.42%	113.01%	164.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,394	53,343	31,477	8,710	40,390	56,595	34,201	67.64%
YoY %	39.46%	69.47%	261.39%	-78.44%	-28.63%	65.48%	-	-
Horiz. %	217.52%	155.97%	92.04%	25.47%	118.10%	165.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.13%	23.04%	24.13%	29.63%	18.76%	20.77%	16.94%	-
YoY %	4.73%	-4.52%	-18.56%	57.94%	-9.68%	22.61%	-	-
Horiz. %	142.44%	136.01%	142.44%	174.91%	110.74%	122.61%	100.00%	-
Total Cost	593,657	419,076	265,007	128,331	701,385	522,247	323,026	49.87%
YoY %	41.66%	58.14%	106.50%	-81.70%	34.30%	61.67%	-	-
Horiz. %	183.78%	129.73%	82.04%	39.73%	217.13%	161.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	750,527	731,107	707,589	675,775	665,061	703,949	704,201	4.32%
YoY %	2.66%	3.32%	4.71%	1.61%	-5.52%	-0.04%	-	-
Horiz. %	106.58%	103.82%	100.48%	95.96%	94.44%	99.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	6,433	6,432	6,432	-	32,180	32,192	21,469	-55.12%
YoY %	0.02%	0.00%	0.00%	-	-0.04%	49.95%	-	-
Horiz. %	29.96%	29.96%	29.96%	-	149.89%	149.95%	100.00%	-
Div Payout %	8.65%	12.06%	20.44%	-	79.67%	56.88%	62.77%	-
YoY %	-28.28%	-41.00%	0.00%	-	40.07%	-9.38%	-	-
Horiz. %	13.78%	19.21%	32.56%	-	126.92%	90.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	750,527	731,107	707,589	675,775	665,061	703,949	704,201	4.32%
YoY %	2.66%	3.32%	4.71%	1.61%	-5.52%	-0.04%	-	-
Horiz. %	106.58%	103.82%	100.48%	95.96%	94.44%	99.96%	100.00%	-
NOSH	214,436	214,401	214,420	214,532	214,535	214,618	214,695	-0.08%
YoY %	0.02%	-0.01%	-0.05%	-0.00%	-0.04%	-0.04%	-	-
Horiz. %	99.88%	99.86%	99.87%	99.92%	99.93%	99.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	10.95%	11.87%	11.17%	5.89%	5.24%	9.76%	9.60%	-
YoY %	-7.75%	6.27%	89.64%	12.40%	-46.31%	1.67%	-	-
Horiz. %	114.06%	123.65%	116.35%	61.35%	54.58%	101.67%	100.00%	-
ROE	9.91%	7.30%	4.45%	1.29%	6.07%	8.04%	4.86%	-
YoY %	35.75%	64.04%	244.96%	-78.75%	-24.50%	65.43%	-	-
Horiz. %	203.91%	150.21%	91.56%	26.54%	124.90%	165.43%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	310.88	221.80	139.13	63.56	345.00	269.66	166.43	51.50%
YoY %	40.16%	59.42%	118.90%	-81.58%	27.94%	62.03%	-	-
Horiz. %	186.79%	133.27%	83.60%	38.19%	207.29%	162.03%	100.00%	-
EPS	28.91	24.88	14.68	4.06	18.80	26.37	15.93	48.62%
YoY %	16.20%	69.48%	261.58%	-78.40%	-28.71%	65.54%	-	-
Horiz. %	181.48%	156.18%	92.15%	25.49%	118.02%	165.54%	100.00%	-
DPS	3.00	3.00	3.00	0.00	15.00	15.00	10.00	-55.08%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	30.00%	30.00%	30.00%	0.00%	150.00%	150.00%	100.00%	-
NAPS	3.50	3.41	3.30	3.15	3.10	3.28	3.28	4.41%
YoY %	2.64%	3.33%	4.76%	1.61%	-5.49%	0.00%	-	-
Horiz. %	106.71%	103.96%	100.61%	96.04%	94.51%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 214,532
RPS	149.93	106.95	67.09	30.67	166.46	130.16	80.36	51.38%
YoY %	40.19%	59.41%	118.75%	-81.58%	27.89%	61.97%	-	-
Horiz. %	186.57%	133.09%	83.49%	38.17%	207.14%	161.97%	100.00%	-
EPS	16.73	12.00	7.08	1.96	9.08	12.73	7.69	67.66%
YoY %	39.42%	69.49%	261.22%	-78.41%	-28.67%	65.54%	-	-
Horiz. %	217.56%	156.05%	92.07%	25.49%	118.08%	165.54%	100.00%	-
DPS	1.45	1.45	1.45	0.00	7.24	7.24	4.83	-55.06%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	49.90%	-	-
Horiz. %	30.02%	30.02%	30.02%	0.00%	149.90%	149.90%	100.00%	-
NAPS	1.6879	1.6443	1.5914	1.5198	1.4957	1.5832	1.5837	4.32%
YoY %	2.65%	3.32%	4.71%	1.61%	-5.53%	-0.03%	-	-
Horiz. %	106.58%	103.83%	100.49%	95.97%	94.44%	99.97%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.34	3.01	2.92	2.05	2.50	3.26	4.72	-
P/RPS	1.07	1.36	2.10	3.23	0.72	1.21	2.84	-47.74%
YoY %	-21.32%	-35.24%	-34.98%	348.61%	-40.50%	-57.39%	-	-
Horiz. %	37.68%	47.89%	73.94%	113.73%	25.35%	42.61%	100.00%	-
P/EPS	9.63	12.10	19.89	50.49	13.28	12.36	29.63	-52.63%
YoY %	-20.41%	-39.17%	-60.61%	280.20%	7.44%	-58.29%	-	-
Horiz. %	32.50%	40.84%	67.13%	170.40%	44.82%	41.71%	100.00%	-
EY	10.39	8.27	5.03	1.98	7.53	8.09	3.38	110.98%
YoY %	25.63%	64.41%	154.04%	-73.71%	-6.92%	139.35%	-	-
Horiz. %	307.40%	244.67%	148.82%	58.58%	222.78%	239.35%	100.00%	-
DY	0.90	1.00	1.03	0.00	6.00	4.60	2.12	-43.42%
YoY %	-10.00%	-2.91%	0.00%	0.00%	30.43%	116.98%	-	-
Horiz. %	42.45%	47.17%	48.58%	0.00%	283.02%	216.98%	100.00%	-
P/NAPS	0.95	0.88	0.88	0.65	0.81	0.99	1.44	-24.15%
YoY %	7.95%	0.00%	35.38%	-19.75%	-18.18%	-31.25%	-	-
Horiz. %	65.97%	61.11%	61.11%	45.14%	56.25%	68.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	19/11/09	17/08/09	22/05/09	26/02/09	20/11/08	28/08/08	-
Price	3.23	3.22	3.28	2.49	1.56	2.78	4.27	-
P/RPS	1.04	1.45	2.36	3.92	0.45	1.03	2.57	-45.19%
YoY %	-28.28%	-38.56%	-39.80%	771.11%	-56.31%	-59.92%	-	-
Horiz. %	40.47%	56.42%	91.83%	152.53%	17.51%	40.08%	100.00%	-
P/EPS	9.31	12.94	22.34	61.33	8.29	10.54	26.80	-50.48%
YoY %	-28.05%	-42.08%	-63.57%	639.81%	-21.35%	-60.67%	-	-
Horiz. %	34.74%	48.28%	83.36%	228.84%	30.93%	39.33%	100.00%	-
EY	10.74	7.73	4.48	1.63	12.07	9.49	3.73	102.00%
YoY %	38.94%	72.54%	174.85%	-86.50%	27.19%	154.42%	-	-
Horiz. %	287.94%	207.24%	120.11%	43.70%	323.59%	254.42%	100.00%	-
DY	0.93	0.93	0.91	0.00	9.62	5.40	2.34	-45.85%
YoY %	0.00%	2.20%	0.00%	0.00%	78.15%	130.77%	-	-
Horiz. %	39.74%	39.74%	38.89%	0.00%	411.11%	230.77%	100.00%	-
P/NAPS	0.92	0.94	0.99	0.79	0.50	0.85	1.30	-20.53%
YoY %	-2.13%	-5.05%	25.32%	58.00%	-41.18%	-34.62%	-	-
Horiz. %	70.77%	72.31%	76.15%	60.77%	38.46%	65.38%	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