[TAANN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	735,472	596,656	714,638	668,422	541,218	549,820	478,648	7.41%
YoY %	23.27%	-16.51%	6.91%	23.50%	-1.56%	14.87%	-	-
Horiz. %	153.66%	124.65%	149.30%	139.65%	113.07%	114.87%	100.00%	-
PBT	44,070	87,832	82,576	134,428	101,008	108,964	127,034	-16.16%
YoY %	-49.82%	6.37%	-38.57%	33.09%	-7.30%	-14.22%	-	-
Horiz. %	34.69%	69.14%	65.00%	105.82%	79.51%	85.78%	100.00%	-
Tax	-15,102	-21,190	-13,990	-25,668	-17,996	-21,386	-28,566	-10.07%
YoY %	28.73%	-51.47%	45.50%	-42.63%	15.85%	25.13%	-	-
Horiz. %	52.87%	74.18%	48.97%	89.86%	63.00%	74.87%	100.00%	-
NP	28,968	66,642	68,586	108,760	83,012	87,578	98,468	-18.43%
YoY %	-56.53%	-2.83%	-36.94%	31.02%	-5.21%	-11.06%	-	-
Horiz. %	29.42%	67.68%	69.65%	110.45%	84.30%	88.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,930	62,954	68,402	109,240	82,564	87,282	98,468	-17.54%
YoY %	-50.87%	-7.96%	-37.38%	32.31%	-5.41%	-11.36%	-	-
Horiz. %	31.41%	63.93%	69.47%	110.94%	83.85%	88.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.27%	24.13%	16.94%	19.09%	17.82%	19.63%	22.49%	-
YoY %	42.02%	42.44%	-11.26%	7.13%	-9.22%	-12.72%	-	-
Horiz. %	152.38%	107.29%	75.32%	84.88%	79.24%	87.28%	100.00%	-
Total Cost	706,504	530,014	646,052	559,662	458,206	462,242	380,180	10.87%
YoY %	33.30%	-17.96%	15.44%	22.14%	-0.87%	21.59%	-	-
Horiz. %	185.83%	139.41%	169.93%	147.21%	120.52%	121.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	757,162	707,589	704,201	658,873	558,055	446,308	386,440	11.85%
YoY %	7.01%	0.48%	6.88%	18.07%	25.04%	15.49%	-	-
Horiz. %	195.93%	183.10%	182.23%	170.50%	144.41%	115.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	12,869	12,865	42,939	64,385	35,208	34,732	66,627	-23.96%
YoY %	0.03%	-70.04%	-33.31%	82.87%	1.37%	-47.87%	-	-
Horiz. %	19.31%	19.31%	64.45%	96.63%	52.84%	52.13%	100.00%	-
Div Payout %	41.61%	20.44%	62.77%	58.94%	42.64%	39.79%	67.66%	-
YoY %	103.57%	-67.44%	6.50%	38.23%	7.16%	-41.19%	-	-
Horiz. %	61.50%	30.21%	92.77%	87.11%	63.02%	58.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	757,162	707,589	704,201	658,873	558,055	446,308	386,440	11.85%
YoY %	7.01%	0.48%	6.88%	18.07%	25.04%	15.49%	-	-
Horiz. %	195.93%	183.10%	182.23%	170.50%	144.41%	115.49%	100.00%	-
NOSH	214,493	214,420	214,695	214,616	176,042	173,660	166,569	4.30%
YoY %	0.03%	-0.13%	0.04%	21.91%	1.37%	4.26%	-	-
Horiz. %	128.77%	128.73%	128.89%	128.85%	105.69%	104.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.94%	11.17%	9.60%	16.27%	15.34%	15.93%	20.57%	-
YoY %	-64.73%	16.35%	-41.00%	6.06%	-3.70%	-22.56%	-	-
Horiz. %	19.15%	54.30%	46.67%	79.10%	74.57%	77.44%	100.00%	-
ROE	4.08%	8.90%	9.71%	16.58%	14.79%	19.56%	25.48%	-
YoY %	-54.16%	-8.34%	-41.44%	12.10%	-24.39%	-23.23%	-	-
Horiz. %	16.01%	34.93%	38.11%	65.07%	58.05%	76.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	342.89	278.26	332.86	311.45	307.44	316.61	287.36	2.98%
YoY %	23.23%	-16.40%	6.87%	1.30%	-2.90%	10.18%	-	-
Horiz. %	119.32%	96.83%	115.83%	108.38%	106.99%	110.18%	100.00%	-
EPS	14.42	29.36	31.86	50.90	46.90	50.26	57.36	-20.54%
YoY %	-50.89%	-7.85%	-37.41%	8.53%	-6.69%	-12.38%	-	-
Horiz. %	25.14%	51.19%	55.54%	88.74%	81.76%	87.62%	100.00%	-
DPS	6.00	6.00	20.00	30.00	20.00	20.00	40.00	-27.09%
YoY %	0.00%	-70.00%	-33.33%	50.00%	0.00%	-50.00%	-	-
Horiz. %	15.00%	15.00%	50.00%	75.00%	50.00%	50.00%	100.00%	-
NAPS	3.53	3.30	3.28	3.07	3.17	2.57	2.32	7.24%
YoY %	6.97%	0.61%	6.84%	-3.15%	23.35%	10.78%	-	-
Horiz. %	152.16%	142.24%	141.38%	132.33%	136.64%	110.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 214,645
RPS	165.41	134.19	160.72	150.33	121.72	123.65	107.65	7.41%
YoY %	23.27%	-16.51%	6.91%	23.50%	-1.56%	14.86%	-	-
Horiz. %	153.66%	124.65%	149.30%	139.65%	113.07%	114.86%	100.00%	-
EPS	6.96	14.16	15.38	24.57	18.57	19.63	22.15	-17.53%
YoY %	-50.85%	-7.93%	-37.40%	32.31%	-5.40%	-11.38%	-	-
Horiz. %	31.42%	63.93%	69.44%	110.93%	83.84%	88.62%	100.00%	-
DPS	2.89	2.89	9.66	14.48	7.92	7.81	14.98	-23.97%
YoY %	0.00%	-70.08%	-33.29%	82.83%	1.41%	-47.86%	-	-
Horiz. %	19.29%	19.29%	64.49%	96.66%	52.87%	52.14%	100.00%	-
NAPS	1.7028	1.5914	1.5837	1.4818	1.2551	1.0037	0.8691	11.85%
YoY %	7.00%	0.49%	6.88%	18.06%	25.05%	15.49%	-	-
Horiz. %	195.93%	183.11%	182.22%	170.50%	144.41%	115.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.54	2.92	4.72	7.92	4.44	4.51	4.86	-
P/RPS	1.03	1.05	1.42	2.54	1.44	1.42	1.69	-7.91%
YoY %	-1.90%	-26.06%	-44.09%	76.39%	1.41%	-15.98%	-	-
Horiz. %	60.95%	62.13%	84.02%	150.30%	85.21%	84.02%	100.00%	-
P/EPS	24.55	9.95	14.81	15.56	9.47	8.97	8.22	19.99%
YoY %	146.73%	-32.82%	-4.82%	64.31%	5.57%	9.12%	-	-
Horiz. %	298.66%	121.05%	180.17%	189.29%	115.21%	109.12%	100.00%	-
EY	4.07	10.05	6.75	6.43	10.56	11.14	12.16	-16.66%
YoY %	-59.50%	48.89%	4.98%	-39.11%	-5.21%	-8.39%	-	-
Horiz. %	33.47%	82.65%	55.51%	52.88%	86.84%	91.61%	100.00%	-
DY	1.69	2.05	4.24	3.79	4.50	4.43	8.23	-23.18%
YoY %	-17.56%	-51.65%	11.87%	-15.78%	1.58%	-46.17%	-	-
Horiz. %	20.53%	24.91%	51.52%	46.05%	54.68%	53.83%	100.00%	-
P/NAPS	1.00	0.88	1.44	2.58	1.40	1.75	2.09	-11.55%
YoY %	13.64%	-38.89%	-44.19%	84.29%	-20.00%	-16.27%	-	-
Horiz. %	47.85%	42.11%	68.90%	123.44%	66.99%	83.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	17/08/09	28/08/08	22/08/07	28/08/06	25/07/05	30/08/04	-
Price	3.88	3.28	4.27	5.14	5.28	4.44	4.55	-
P/RPS	1.13	1.18	1.28	1.65	1.72	1.40	1.58	-5.43%
YoY %	-4.24%	-7.81%	-22.42%	-4.07%	22.86%	-11.39%	-	-
Horiz. %	71.52%	74.68%	81.01%	104.43%	108.86%	88.61%	100.00%	-
P/EPS	26.91	11.17	13.40	10.10	11.26	8.83	7.70	23.17%
YoY %	140.91%	-16.64%	32.67%	-10.30%	27.52%	14.68%	-	-
Horiz. %	349.48%	145.06%	174.03%	131.17%	146.23%	114.68%	100.00%	-
EY	3.72	8.95	7.46	9.90	8.88	11.32	12.99	-18.80%
YoY %	-58.44%	19.97%	-24.65%	11.49%	-21.55%	-12.86%	-	-
Horiz. %	28.64%	68.90%	57.43%	76.21%	68.36%	87.14%	100.00%	-
DY	1.55	1.83	4.68	5.84	3.79	4.50	8.79	-25.10%
YoY %	-15.30%	-60.90%	-19.86%	54.09%	-15.78%	-48.81%	-	-
Horiz. %	17.63%	20.82%	53.24%	66.44%	43.12%	51.19%	100.00%	-
P/NAPS	1.10	0.99	1.30	1.67	1.67	1.73	1.96	-9.17%
YoY %	11.11%	-23.85%	-22.16%	0.00%	-3.47%	-11.73%	-	-
Horiz. %	56.12%	50.51%	66.33%	85.20%	85.20%	88.27%	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