[TAANN] YoY 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
Quarter Result
Revenue	187,804	161,966	193,699	184,890	137,518	142,679	124,076	7.14%
YoY %	15.95%	-16.38%	4.76%	34.45%	-3.62%	14.99%	-	-
Horiz. %	151.36%	130.54%	156.11%	149.01%	110.83%	114.99%	100.00%	-
PBT	10,248	32,504	24,643	33,839	29,818	25,706	37,343	-19.37%
YoY %	-68.47%	31.90%	-27.18%	13.49%	16.00%	-31.16%	-	-
Horiz. %	27.44%	87.04%	65.99%	90.62%	79.85%	68.84%	100.00%	-
Tax	-3,203	-7,214	-4,198	-6,574	-5,633	-5,105	-10,728	-18.23%
YoY %	55.60%	-71.84%	36.14%	-16.71%	-10.34%	52.41%	-	-
Horiz. %	29.86%	67.24%	39.13%	61.28%	52.51%	47.59%	100.00%	-
NP	7,045	25,290	20,445	27,265	24,185	20,601	26,615	-19.86%
YoY %	-72.14%	23.70%	-25.01%	12.74%	17.40%	-22.60%	-	-
Horiz. %	26.47%	95.02%	76.82%	102.44%	90.87%	77.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,480	22,767	20,300	27,539	24,070	20,572	26,615	-19.05%
YoY %	-67.15%	12.15%	-26.29%	14.41%	17.00%	-22.71%	-	-
Horiz. %	28.10%	85.54%	76.27%	103.47%	90.44%	77.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.25%	22.19%	17.04%	19.43%	18.89%	19.86%	28.73%	-
YoY %	40.83%	30.22%	-12.30%	2.86%	-4.88%	-30.87%	-	-
Horiz. %	108.77%	77.24%	59.31%	67.63%	65.75%	69.13%	100.00%	-
Total Cost	180,759	136,676	173,254	157,625	113,333	122,078	97,461	10.83%
YoY %	32.25%	-21.11%	9.92%	39.08%	-7.16%	25.26%	-	-
Horiz. %	185.47%	140.24%	177.77%	161.73%	116.29%	125.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	756,573	707,449	703,847	658,961	558,579	446,160	389,182	11.71%
YoY %	6.94%	0.51%	6.81%	17.97%	25.20%	14.64%	-	-
Horiz. %	194.40%	181.78%	180.85%	169.32%	143.53%	114.64%	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	-	6,431	10,729	10,732	17,620	17,360	16,775	-
YoY %	-	-40.06%	-0.03%	-39.09%	1.50%	3.49%	-	-
Horiz. %	-	38.34%	63.96%	63.98%	105.04%	103.49%	100.00%	-
Div Payout %	-	28.25%	52.85%	38.97%	73.21%	84.39%	63.03%	-
YoY %	-	-46.55%	35.62%	-46.77%	-13.25%	33.89%	-	-
Horiz. %	-	44.82%	83.85%	61.83%	116.15%	133.89%	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	756,573	707,449	703,847	658,961	558,579	446,160	389,182	11.71%
YoY %	6.94%	0.51%	6.81%	17.97%	25.20%	14.64%	-	-
Horiz. %	194.40%	181.78%	180.85%	169.32%	143.53%	114.64%	100.00%	-
NOSH	214,326	214,378	214,587	214,645	176,207	173,603	167,751	4.16%
YoY %	-0.02%	-0.10%	-0.03%	21.81%	1.50%	3.49%	-	-
Horiz. %	127.76%	127.80%	127.92%	127.95%	105.04%	103.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.75%	15.61%	10.56%	14.75%	17.59%	14.44%	21.45%	-
YoY %	-75.98%	47.82%	-28.41%	-16.15%	21.81%	-32.68%	-	-
Horiz. %	17.48%	72.77%	49.23%	68.76%	82.00%	67.32%	100.00%	-
ROE	0.99%	3.22%	2.88%	4.18%	4.31%	4.61%	6.84%	-
YoY %	-69.25%	11.81%	-31.10%	-3.02%	-6.51%	-32.60%	-	-
Horiz. %	14.47%	47.08%	42.11%	61.11%	63.01%	67.40%	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	87.63	75.55	90.27	86.14	78.04	82.19	73.96	2.86%
YoY %	15.99%	-16.31%	4.79%	10.38%	-5.05%	11.13%	-	-
Horiz. %	118.48%	102.15%	122.05%	116.47%	105.52%	111.13%	100.00%	-
EPS	3.49	10.62	9.46	12.83	13.66	11.85	15.43	-21.93%
YoY %	-67.14%	12.26%	-26.27%	-6.08%	15.27%	-23.20%	-	-
Horiz. %	22.62%	68.83%	61.31%	83.15%	88.53%	76.80%	100.00%	-
DPS	0.00	3.00	5.00	5.00	10.00	10.00	10.00	-
YoY %	0.00%	-40.00%	0.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	30.00%	50.00%	50.00%	100.00%	100.00%	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	42.24	36.43	43.56	41.58	30.93	32.09	27.90	7.15%
YoY %	15.95%	-16.37%	4.76%	34.43%	-3.61%	15.02%	-	-
Horiz. %	151.40%	130.57%	156.13%	149.03%	110.86%	115.02%	100.00%	-
EPS	1.68	5.12	4.57	6.19	5.41	4.63	5.99	-19.08%
YoY %	-67.19%	12.04%	-26.17%	14.42%	16.85%	-22.70%	-	-
Horiz. %	28.05%	85.48%	76.29%	103.34%	90.32%	77.30%	100.00%	-
DPS	0.00	1.45	2.41	2.41	3.96	3.90	3.77	-
YoY %	0.00%	-39.83%	0.00%	-39.14%	1.54%	3.45%	-	-
Horiz. %	0.00%	38.46%	63.93%	63.93%	105.04%	103.45%	100.00%	-
NAPS	1.7015	1.591	1.5829	1.482	1.2562	1.0034	0.8753	11.70%
YoY %	6.95%	0.51%	6.81%	17.97%	25.19%	14.63%	-	-
Horiz. %	194.39%	181.77%	180.84%	169.31%	143.52%	114.63%	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	4.04	3.86	5.23	9.19	5.69	5.49	6.57	-7.78%
YoY %	4.66%	-26.20%	-43.09%	61.51%	3.64%	-16.44%	-	-
Horiz. %	61.49%	58.75%	79.60%	139.88%	86.61%	83.56%	100.00%	-
P/EPS	101.43	27.50	49.89	61.73	32.50	38.06	30.63	22.07%
YoY %	268.84%	-44.88%	-19.18%	89.94%	-14.61%	24.26%	-	-
Horiz. %	331.15%	89.78%	162.88%	201.53%	106.11%	124.26%	100.00%	-
EY	0.99	3.64	2.00	1.62	3.08	2.63	3.26	-18.00%
YoY %	-72.80%	82.00%	23.46%	-47.40%	17.11%	-19.33%	-	-
Horiz. %	30.37%	111.66%	61.35%	49.69%	94.48%	80.67%	100.00%	-
DY	0.00	1.03	1.06	0.63	2.25	2.22	2.06	-
YoY %	0.00%	-2.83%	68.25%	-72.00%	1.35%	7.77%	-	-
Horiz. %	0.00%	50.00%	51.46%	30.58%	109.22%	107.77%	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	4.43	4.34	4.73	5.97	6.77	5.40	6.15	-5.31%
YoY %	2.07%	-8.25%	-20.77%	-11.82%	25.37%	-12.20%	-	-
Horiz. %	72.03%	70.57%	76.91%	97.07%	110.08%	87.80%	100.00%	-
P/EPS	111.17	30.89	45.14	40.06	38.65	37.47	28.68	25.32%
YoY %	259.89%	-31.57%	12.68%	3.65%	3.15%	30.65%	-	-
Horiz. %	387.62%	107.71%	157.39%	139.68%	134.76%	130.65%	100.00%	-
EY	0.90	3.24	2.22	2.50	2.59	2.67	3.49	-20.21%
YoY %	-72.22%	45.95%	-11.20%	-3.47%	-3.00%	-23.50%	-	-
Horiz. %	25.79%	92.84%	63.61%	71.63%	74.21%	76.50%	100.00%	-
DY	0.00	0.91	1.17	0.97	1.89	2.25	2.20	-
YoY %	0.00%	-22.22%	20.62%	-48.68%	-16.00%	2.27%	-	-
Horiz. %	0.00%	41.36%	53.18%	44.09%	85.91%	102.27%	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