[TAANN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	700,418	705,112	919,890	735,472	596,656	714,638	668,422	0.78%
YoY %	-0.67%	-23.35%	25.07%	23.27%	-16.51%	6.91%	-	-
Horiz. %	104.79%	105.49%	137.62%	110.03%	89.26%	106.91%	100.00%	-
PBT	88,410	66,676	218,282	44,070	87,832	82,576	134,428	-6.73%
YoY %	32.60%	-69.45%	395.31%	-49.82%	6.37%	-38.57%	-	-
Horiz. %	65.77%	49.60%	162.38%	32.78%	65.34%	61.43%	100.00%	-
Tax	-35,136	-22,900	-59,574	-15,102	-21,190	-13,990	-25,668	5.36%
YoY %	-53.43%	61.56%	-294.48%	28.73%	-51.47%	45.50%	-	-
Horiz. %	136.89%	89.22%	232.09%	58.84%	82.55%	54.50%	100.00%	-
NP	53,274	43,776	158,708	28,968	66,642	68,586	108,760	-11.20%
YoY %	21.70%	-72.42%	447.87%	-56.53%	-2.83%	-36.94%	-	-
Horiz. %	48.98%	40.25%	145.92%	26.63%	61.27%	63.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,462	49,512	154,590	30,930	62,954	68,402	109,240	-10.40%
YoY %	14.04%	-67.97%	399.81%	-50.87%	-7.96%	-37.38%	-	-
Horiz. %	51.69%	45.32%	141.51%	28.31%	57.63%	62.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.74%	34.35%	27.29%	34.27%	24.13%	16.94%	19.09%	-
YoY %	15.69%	25.87%	-20.37%	42.02%	42.44%	-11.26%	-	-
Horiz. %	208.17%	179.94%	142.95%	179.52%	126.40%	88.74%	100.00%	-
Total Cost	647,144	661,336	761,182	706,504	530,014	646,052	559,662	2.44%
YoY %	-2.15%	-13.12%	7.74%	33.30%	-17.96%	15.44%	-	-
Horiz. %	115.63%	118.17%	136.01%	126.24%	94.70%	115.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	989,196	930,203	889,371	757,162	707,589	704,201	658,873	7.00%
YoY %	6.34%	4.59%	17.46%	7.01%	0.48%	6.88%	-	-
Horiz. %	150.13%	141.18%	134.98%	114.92%	107.39%	106.88%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	61,761	12,869	12,865	42,939	64,385	-
YoY %	-	-	379.92%	0.03%	-70.04%	-33.31%	-	-
Horiz. %	-	-	95.92%	19.99%	19.98%	66.69%	100.00%	-
Div Payout %	-	-	39.95%	41.61%	20.44%	62.77%	58.94%	-
YoY %	-	-	-3.99%	103.57%	-67.44%	6.50%	-	-
Horiz. %	-	-	67.78%	70.60%	34.68%	106.50%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	989,196	930,203	889,371	757,162	707,589	704,201	658,873	7.00%
YoY %	6.34%	4.59%	17.46%	7.01%	0.48%	6.88%	-	-
Horiz. %	150.13%	141.18%	134.98%	114.92%	107.39%	106.88%	100.00%	-
NOSH	370,485	370,598	308,809	214,493	214,420	214,695	214,616	9.51%
YoY %	-0.03%	20.01%	43.97%	0.03%	-0.13%	0.04%	-	-
Horiz. %	172.63%	172.68%	143.89%	99.94%	99.91%	100.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.61%	6.21%	17.25%	3.94%	11.17%	9.60%	16.27%	-
YoY %	22.54%	-64.00%	337.82%	-64.73%	16.35%	-41.00%	-	-
Horiz. %	46.77%	38.17%	106.02%	24.22%	68.65%	59.00%	100.00%	-
ROE	5.71%	5.32%	17.38%	4.08%	8.90%	9.71%	16.58%	-
YoY %	7.33%	-69.39%	325.98%	-54.16%	-8.34%	-41.44%	-	-
Horiz. %	34.44%	32.09%	104.83%	24.61%	53.68%	58.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	189.05	190.26	297.88	342.89	278.26	332.86	311.45	-7.97%
YoY %	-0.64%	-36.13%	-13.13%	23.23%	-16.40%	6.87%	-	-
Horiz. %	60.70%	61.09%	95.64%	110.09%	89.34%	106.87%	100.00%	-
EPS	15.24	13.36	50.06	14.42	29.36	31.86	50.90	-18.19%
YoY %	14.07%	-73.31%	247.16%	-50.89%	-7.85%	-37.41%	-	-
Horiz. %	29.94%	26.25%	98.35%	28.33%	57.68%	62.59%	100.00%	-
DPS	0.00	0.00	20.00	6.00	6.00	20.00	30.00	-
YoY %	0.00%	0.00%	233.33%	0.00%	-70.00%	-33.33%	-	-
Horiz. %	0.00%	0.00%	66.67%	20.00%	20.00%	66.67%	100.00%	-
NAPS	2.67	2.51	2.88	3.53	3.30	3.28	3.07	-2.29%
YoY %	6.37%	-12.85%	-18.41%	6.97%	0.61%	6.84%	-	-
Horiz. %	86.97%	81.76%	93.81%	114.98%	107.49%	106.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 214,326
RPS	159.06	160.13	208.90	167.02	135.50	162.29	151.79	0.78%
YoY %	-0.67%	-23.35%	25.07%	23.26%	-16.51%	6.92%	-	-
Horiz. %	104.79%	105.49%	137.62%	110.03%	89.27%	106.92%	100.00%	-
EPS	12.82	11.24	35.11	7.02	14.30	15.53	24.81	-10.41%
YoY %	14.06%	-67.99%	400.14%	-50.91%	-7.92%	-37.40%	-	-
Horiz. %	51.67%	45.30%	141.52%	28.30%	57.64%	62.60%	100.00%	-
DPS	0.00	0.00	14.03	2.92	2.92	9.75	14.62	-
YoY %	0.00%	0.00%	380.48%	0.00%	-70.05%	-33.31%	-	-
Horiz. %	0.00%	0.00%	95.96%	19.97%	19.97%	66.69%	100.00%	-
NAPS	2.2464	2.1124	2.0197	1.7195	1.6069	1.5992	1.4963	7.00%
YoY %	6.34%	4.59%	17.46%	7.01%	0.48%	6.88%	-	-
Horiz. %	150.13%	141.17%	134.98%	114.92%	107.39%	106.88%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.82	4.50	4.61	3.54	2.92	4.72	7.92	-
P/RPS	2.02	2.37	1.55	1.03	1.05	1.42	2.54	-3.74%
YoY %	-14.77%	52.90%	50.49%	-1.90%	-26.06%	-44.09%	-	-
Horiz. %	79.53%	93.31%	61.02%	40.55%	41.34%	55.91%	100.00%	-
P/EPS	25.07	33.68	9.21	24.55	9.95	14.81	15.56	8.26%
YoY %	-25.56%	265.69%	-62.48%	146.73%	-32.82%	-4.82%	-	-
Horiz. %	161.12%	216.45%	59.19%	157.78%	63.95%	95.18%	100.00%	-
EY	3.99	2.97	10.86	4.07	10.05	6.75	6.43	-7.63%
YoY %	34.34%	-72.65%	166.83%	-59.50%	48.89%	4.98%	-	-
Horiz. %	62.05%	46.19%	168.90%	63.30%	156.30%	104.98%	100.00%	-
DY	0.00	0.00	4.34	1.69	2.05	4.24	3.79	-
YoY %	0.00%	0.00%	156.80%	-17.56%	-51.65%	11.87%	-	-
Horiz. %	0.00%	0.00%	114.51%	44.59%	54.09%	111.87%	100.00%	-
P/NAPS	1.43	1.79	1.60	1.00	0.88	1.44	2.58	-9.35%
YoY %	-20.11%	11.87%	60.00%	13.64%	-38.89%	-44.19%	-	-
Horiz. %	55.43%	69.38%	62.02%	38.76%	34.11%	55.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	17/08/12	22/08/11	27/08/10	17/08/09	28/08/08	22/08/07	-
Price	3.80	4.50	4.40	3.88	3.28	4.27	5.14	-
P/RPS	2.01	2.37	1.48	1.13	1.18	1.28	1.65	3.34%
YoY %	-15.19%	60.14%	30.97%	-4.24%	-7.81%	-22.42%	-	-
Horiz. %	121.82%	143.64%	89.70%	68.48%	71.52%	77.58%	100.00%	-
P/EPS	24.93	33.68	8.79	26.91	11.17	13.40	10.10	16.23%
YoY %	-25.98%	283.16%	-67.34%	140.91%	-16.64%	32.67%	-	-
Horiz. %	246.83%	333.47%	87.03%	266.44%	110.59%	132.67%	100.00%	-
EY	4.01	2.97	11.38	3.72	8.95	7.46	9.90	-13.97%
YoY %	35.02%	-73.90%	205.91%	-58.44%	19.97%	-24.65%	-	-
Horiz. %	40.51%	30.00%	114.95%	37.58%	90.40%	75.35%	100.00%	-
DY	0.00	0.00	4.55	1.55	1.83	4.68	5.84	-
YoY %	0.00%	0.00%	193.55%	-15.30%	-60.90%	-19.86%	-	-
Horiz. %	0.00%	0.00%	77.91%	26.54%	31.34%	80.14%	100.00%	-
P/NAPS	1.42	1.79	1.53	1.10	0.99	1.30	1.67	-2.66%
YoY %	-20.67%	16.99%	39.09%	11.11%	-23.85%	-22.16%	-	-
Horiz. %	85.03%	107.19%	91.62%	65.87%	59.28%	77.84%	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