[TAANN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	607,724	475,538	578,749	508,468	440,974	407,249	379,007	8.18%
YoY %	27.80%	-17.83%	13.82%	15.31%	8.28%	7.45%	-	-
Horiz. %	160.35%	125.47%	152.70%	134.16%	116.35%	107.45%	100.00%	-
PBT	66,085	73,369	71,312	105,344	103,105	79,857	97,374	-6.25%
YoY %	-9.93%	2.88%	-32.31%	2.17%	29.11%	-17.99%	-	-
Horiz. %	67.87%	75.35%	73.24%	108.18%	105.89%	82.01%	100.00%	-
Tax	-19,852	-16,907	-14,810	-20,752	-19,538	-11,903	-22,166	-1.81%
YoY %	-17.42%	-14.16%	28.63%	-6.21%	-64.14%	46.30%	-	-
Horiz. %	89.56%	76.27%	66.81%	93.62%	88.14%	53.70%	100.00%	-
NP	46,233	56,462	56,502	84,592	83,567	67,954	75,208	-7.78%
YoY %	-18.12%	-0.07%	-33.21%	1.23%	22.98%	-9.65%	-	-
Horiz. %	61.47%	75.07%	75.13%	112.48%	111.11%	90.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,065	53,343	56,595	84,662	83,347	67,765	75,208	-7.51%
YoY %	-11.77%	-5.75%	-33.15%	1.58%	22.99%	-9.90%	-	-
Horiz. %	62.58%	70.93%	75.25%	112.57%	110.82%	90.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.04%	23.04%	20.77%	19.70%	18.95%	14.91%	22.76%	-
YoY %	30.38%	10.93%	5.43%	3.96%	27.10%	-34.49%	-	-
Horiz. %	131.99%	101.23%	91.26%	86.56%	83.26%	65.51%	100.00%	-
Total Cost	561,491	419,076	522,247	423,876	357,407	339,295	303,799	10.77%
YoY %	33.98%	-19.76%	23.21%	18.60%	5.34%	11.68%	-	-
Horiz. %	184.82%	137.95%	171.91%	139.53%	117.65%	111.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	787,418	731,107	703,949	676,008	609,210	456,862	399,418	11.97%
YoY %	7.70%	3.86%	4.13%	10.96%	33.35%	14.38%	-	-
Horiz. %	197.14%	183.04%	176.24%	169.25%	152.52%	114.38%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	20,586	6,432	32,192	42,921	52,974	34,742	33,424	-7.75%
YoY %	220.06%	-80.02%	-25.00%	-18.98%	52.48%	3.94%	-	-
Horiz. %	61.59%	19.24%	96.31%	128.41%	158.49%	103.94%	100.00%	-
Div Payout %	43.74%	12.06%	56.88%	50.70%	63.56%	51.27%	44.44%	-
YoY %	262.69%	-78.80%	12.19%	-20.23%	23.97%	15.37%	-	-
Horiz. %	98.42%	27.14%	127.99%	114.09%	143.02%	115.37%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	787,418	731,107	703,949	676,008	609,210	456,862	399,418	11.97%
YoY %	7.70%	3.86%	4.13%	10.96%	33.35%	14.38%	-	-
Horiz. %	197.14%	183.04%	176.24%	169.25%	152.52%	114.38%	100.00%	-
NOSH	257,326	214,401	214,618	214,605	176,582	173,711	167,120	7.45%
YoY %	20.02%	-0.10%	0.01%	21.53%	1.65%	3.94%	-	-
Horiz. %	153.98%	128.29%	128.42%	128.41%	105.66%	103.94%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	7.61%	11.87%	9.76%	16.64%	18.95%	16.69%	19.84%	-
YoY %	-35.89%	21.62%	-41.35%	-12.19%	13.54%	-15.88%	-	-
Horiz. %	38.36%	59.83%	49.19%	83.87%	95.51%	84.12%	100.00%	-
ROE	5.98%	7.30%	8.04%	12.52%	13.68%	14.83%	18.83%	-
YoY %	-18.08%	-9.20%	-35.78%	-8.48%	-7.75%	-21.24%	-	-
Horiz. %	31.76%	38.77%	42.70%	66.49%	72.65%	78.76%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	236.17	221.80	269.66	236.93	249.73	234.44	226.79	0.67%
YoY %	6.48%	-17.75%	13.81%	-5.13%	6.52%	3.37%	-	-
Horiz. %	104.14%	97.80%	118.90%	104.47%	110.12%	103.37%	100.00%	-
EPS	18.29	24.88	26.37	39.45	47.20	39.01	43.69	-13.50%
YoY %	-26.49%	-5.65%	-33.16%	-16.42%	20.99%	-10.71%	-	-
Horiz. %	41.86%	56.95%	60.36%	90.30%	108.03%	89.29%	100.00%	-
DPS	8.00	3.00	15.00	20.00	30.00	20.00	20.00	-14.15%
YoY %	166.67%	-80.00%	-25.00%	-33.33%	50.00%	0.00%	-	-
Horiz. %	40.00%	15.00%	75.00%	100.00%	150.00%	100.00%	100.00%	-
NAPS	3.06	3.41	3.28	3.15	3.45	2.63	2.39	4.20%
YoY %	-10.26%	3.96%	4.13%	-8.70%	31.18%	10.04%	-	-
Horiz. %	128.03%	142.68%	137.24%	131.80%	144.35%	110.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 214,585
RPS	136.68	106.95	130.16	114.35	99.17	91.59	85.24	8.18%
YoY %	27.80%	-17.83%	13.83%	15.31%	8.28%	7.45%	-	-
Horiz. %	160.35%	125.47%	152.70%	134.15%	116.34%	107.45%	100.00%	-
EPS	10.58	12.00	12.73	19.04	18.74	15.24	16.91	-7.51%
YoY %	-11.83%	-5.73%	-33.14%	1.60%	22.97%	-9.88%	-	-
Horiz. %	62.57%	70.96%	75.28%	112.60%	110.82%	90.12%	100.00%	-
DPS	4.63	1.45	7.24	9.65	11.91	7.81	7.52	-7.76%
YoY %	219.31%	-79.97%	-24.97%	-18.98%	52.50%	3.86%	-	-
Horiz. %	61.57%	19.28%	96.28%	128.32%	158.38%	103.86%	100.00%	-
NAPS	1.7709	1.6443	1.5832	1.5203	1.3701	1.0275	0.8983	11.97%
YoY %	7.70%	3.86%	4.14%	10.96%	33.34%	14.38%	-	-
Horiz. %	197.14%	183.05%	176.24%	169.24%	152.52%	114.38%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.28	3.01	3.26	5.31	5.38	4.10	4.62	-
P/RPS	1.39	1.36	1.21	2.24	2.15	1.75	2.04	-6.19%
YoY %	2.21%	12.40%	-45.98%	4.19%	22.86%	-14.22%	-	-
Horiz. %	68.14%	66.67%	59.31%	109.80%	105.39%	85.78%	100.00%	-
P/EPS	17.93	12.10	12.36	13.46	11.40	10.51	10.27	9.72%
YoY %	48.18%	-2.10%	-8.17%	18.07%	8.47%	2.34%	-	-
Horiz. %	174.59%	117.82%	120.35%	131.06%	111.00%	102.34%	100.00%	-
EY	5.58	8.27	8.09	7.43	8.77	9.51	9.74	-8.86%
YoY %	-32.53%	2.22%	8.88%	-15.28%	-7.78%	-2.36%	-	-
Horiz. %	57.29%	84.91%	83.06%	76.28%	90.04%	97.64%	100.00%	-
DY	2.44	1.00	4.60	3.77	5.58	4.88	4.33	-9.11%
YoY %	144.00%	-78.26%	22.02%	-32.44%	14.34%	12.70%	-	-
Horiz. %	56.35%	23.09%	106.24%	87.07%	128.87%	112.70%	100.00%	-
P/NAPS	1.07	0.88	0.99	1.69	1.56	1.56	1.93	-9.35%
YoY %	21.59%	-11.11%	-41.42%	8.33%	0.00%	-19.17%	-	-
Horiz. %	55.44%	45.60%	51.30%	87.56%	80.83%	80.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	19/11/09	20/11/08	19/11/07	31/10/06	25/10/05	22/10/04	-
Price	3.32	3.22	2.78	4.72	7.22	4.13	4.83	-
P/RPS	1.41	1.45	1.03	1.99	2.89	1.76	2.13	-6.64%
YoY %	-2.76%	40.78%	-48.24%	-31.14%	64.20%	-17.37%	-	-
Horiz. %	66.20%	68.08%	48.36%	93.43%	135.68%	82.63%	100.00%	-
P/EPS	18.15	12.94	10.54	11.96	15.30	10.59	10.73	9.15%
YoY %	40.26%	22.77%	-11.87%	-21.83%	44.48%	-1.30%	-	-
Horiz. %	169.15%	120.60%	98.23%	111.46%	142.59%	98.70%	100.00%	-
EY	5.51	7.73	9.49	8.36	6.54	9.45	9.32	-8.38%
YoY %	-28.72%	-18.55%	13.52%	27.83%	-30.79%	1.39%	-	-
Horiz. %	59.12%	82.94%	101.82%	89.70%	70.17%	101.39%	100.00%	-
DY	2.41	0.93	5.40	4.24	4.16	4.84	4.14	-8.61%
YoY %	159.14%	-82.78%	27.36%	1.92%	-14.05%	16.91%	-	-
Horiz. %	58.21%	22.46%	130.43%	102.42%	100.48%	116.91%	100.00%	-
P/NAPS	1.08	0.94	0.85	1.50	2.09	1.57	2.02	-9.90%
YoY %	14.89%	10.59%	-43.33%	-28.23%	33.12%	-22.28%	-	-
Horiz. %	53.47%	46.53%	42.08%	74.26%	103.47%	77.72%	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