[TAANN] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	636,928	743,269	704,455	561,473	533,534	489,083	341,645	10.92%
YoY %	-14.31%	5.51%	25.47%	5.24%	9.09%	43.16%	-	-
Horiz. %	186.43%	217.56%	206.20%	164.34%	156.17%	143.16%	100.00%	-
PBT	49,758	86,206	166,843	120,230	100,816	119,004	72,418	-6.05%
YoY %	-42.28%	-48.33%	38.77%	19.26%	-15.28%	64.33%	-	-
Horiz. %	68.71%	119.04%	230.39%	166.02%	139.21%	164.33%	100.00%	-
Tax	-11,044	-18,869	-35,504	-22,878	-17,922	-22,052	-8,077	5.34%
YoY %	41.47%	46.85%	-55.19%	-27.65%	18.73%	-173.02%	-	-
Horiz. %	136.73%	233.61%	439.57%	283.25%	221.89%	273.02%	100.00%	-
NP	38,714	67,337	131,339	97,352	82,894	96,952	64,341	-8.11%
YoY %	-42.51%	-48.73%	34.91%	17.44%	-14.50%	50.68%	-	-
Horiz. %	60.17%	104.66%	204.13%	151.31%	128.84%	150.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,137	68,414	131,746	97,180	82,824	96,952	63,757	-8.60%
YoY %	-45.72%	-48.07%	35.57%	17.33%	-14.57%	52.06%	-	-
Horiz. %	58.25%	107.30%	206.64%	152.42%	129.91%	152.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.20%	21.89%	21.28%	19.03%	17.78%	18.53%	11.15%	-
YoY %	1.42%	2.87%	11.82%	7.03%	-4.05%	66.19%	-	-
Horiz. %	199.10%	196.32%	190.85%	170.67%	159.46%	166.19%	100.00%	-
Total Cost	598,214	675,932	573,116	464,121	450,640	392,131	277,304	13.65%
YoY %	-11.50%	17.94%	23.48%	2.99%	14.92%	41.41%	-	-
Horiz. %	215.72%	243.75%	206.67%	167.37%	162.51%	141.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	643,088	704,240	675,945	532,693	457,434	402,205	385,799	8.88%
YoY %	-8.68%	4.19%	26.89%	16.45%	13.73%	4.25%	-	-
Horiz. %	166.69%	182.54%	175.21%	138.08%	118.57%	104.25%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	6,431	42,920	71,558	79,455	60,782	50,801	31,231	-23.13%
YoY %	-85.02%	-40.02%	-9.94%	30.72%	19.65%	62.66%	-	-
Horiz. %	20.59%	137.43%	229.12%	254.41%	194.62%	162.66%	100.00%	-
Div Payout %	17.32%	62.74%	54.32%	81.76%	73.39%	52.40%	48.99%	-
YoY %	-72.39%	15.50%	-33.56%	11.40%	40.06%	6.96%	-	-
Horiz. %	35.35%	128.07%	110.88%	166.89%	149.81%	106.96%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	643,088	704,240	675,945	532,693	457,434	402,205	385,799	8.88%
YoY %	-8.68%	4.19%	26.89%	16.45%	13.73%	4.25%	-	-
Horiz. %	166.69%	182.54%	175.21%	138.08%	118.57%	104.25%	100.00%	-
NOSH	214,362	214,707	214,585	177,564	173,929	168,286	163,474	4.61%
YoY %	-0.16%	0.06%	20.85%	2.09%	3.35%	2.94%	-	-
Horiz. %	131.13%	131.34%	131.27%	108.62%	106.40%	102.94%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.08%	9.06%	18.64%	17.34%	15.54%	19.82%	18.83%	-
YoY %	-32.89%	-51.39%	7.50%	11.58%	-21.59%	5.26%	-	-
Horiz. %	32.29%	48.11%	98.99%	92.09%	82.53%	105.26%	100.00%	-
ROE	5.77%	9.71%	19.49%	18.24%	18.11%	24.11%	16.53%	-
YoY %	-40.58%	-50.18%	6.85%	0.72%	-24.89%	45.86%	-	-
Horiz. %	34.91%	58.74%	117.91%	110.34%	109.56%	145.86%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	297.13	346.18	328.29	316.21	306.75	290.62	208.99	6.03%
YoY %	-14.17%	5.45%	3.82%	3.08%	5.55%	39.06%	-	-
Horiz. %	142.17%	165.64%	157.08%	151.30%	146.78%	139.06%	100.00%	-
EPS	17.32	31.86	61.40	54.73	47.62	57.61	39.00	-12.64%
YoY %	-45.64%	-48.11%	12.19%	14.93%	-17.34%	47.72%	-	-
Horiz. %	44.41%	81.69%	157.44%	140.33%	122.10%	147.72%	100.00%	-
DPS	3.00	20.00	33.35	45.00	35.00	30.19	19.11	-26.53%
YoY %	-85.00%	-40.03%	-25.89%	28.57%	15.93%	57.98%	-	-
Horiz. %	15.70%	104.66%	174.52%	235.48%	183.15%	157.98%	100.00%	-
NAPS	3.00	3.28	3.15	3.00	2.63	2.39	2.36	4.07%
YoY %	-8.54%	4.13%	5.00%	14.07%	10.04%	1.27%	-	-
Horiz. %	127.12%	138.98%	133.47%	127.12%	111.44%	101.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 177,564
RPS	144.64	168.79	159.98	127.51	121.16	111.07	77.58	10.92%
YoY %	-14.31%	5.51%	25.46%	5.24%	9.08%	43.17%	-	-
Horiz. %	186.44%	217.57%	206.21%	164.36%	156.17%	143.17%	100.00%	-
EPS	8.43	15.54	29.92	22.07	18.81	22.02	14.48	-8.61%
YoY %	-45.75%	-48.06%	35.57%	17.33%	-14.58%	52.07%	-	-
Horiz. %	58.22%	107.32%	206.63%	152.42%	129.90%	152.07%	100.00%	-
DPS	1.46	9.75	16.25	18.04	13.80	11.54	7.09	-23.13%
YoY %	-85.03%	-40.00%	-9.92%	30.72%	19.58%	62.76%	-	-
Horiz. %	20.59%	137.52%	229.20%	254.44%	194.64%	162.76%	100.00%	-
NAPS	1.4604	1.5993	1.535	1.2097	1.0388	0.9134	0.8761	8.88%
YoY %	-8.69%	4.19%	26.89%	16.45%	13.73%	4.26%	-	-
Horiz. %	166.69%	182.55%	175.21%	138.08%	118.57%	104.26%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	3.01	3.26	5.31	5.38	4.10	4.62	2.90	-
P/RPS	1.01	0.94	1.62	1.70	1.34	1.59	1.39	-5.17%
YoY %	7.45%	-41.98%	-4.71%	26.87%	-15.72%	14.39%	-	-
Horiz. %	72.66%	67.63%	116.55%	122.30%	96.40%	114.39%	100.00%	-
P/EPS	17.37	10.23	8.65	9.83	8.61	8.02	7.44	15.16%
YoY %	69.79%	18.27%	-12.00%	14.17%	7.36%	7.80%	-	-
Horiz. %	233.47%	137.50%	116.26%	132.12%	115.73%	107.80%	100.00%	-
EY	5.76	9.77	11.56	10.17	11.61	12.47	13.45	-13.16%
YoY %	-41.04%	-15.48%	13.67%	-12.40%	-6.90%	-7.29%	-	-
Horiz. %	42.83%	72.64%	85.95%	75.61%	86.32%	92.71%	100.00%	-
DY	1.00	6.13	6.28	8.36	8.54	6.53	6.59	-26.94%
YoY %	-83.69%	-2.39%	-24.88%	-2.11%	30.78%	-0.91%	-	-
Horiz. %	15.17%	93.02%	95.30%	126.86%	129.59%	99.09%	100.00%	-
P/NAPS	1.00	0.99	1.69	1.79	1.56	1.93	1.23	-3.38%
YoY %	1.01%	-41.42%	-5.59%	14.74%	-19.17%	56.91%	-	-
Horiz. %	81.30%	80.49%	137.40%	145.53%	126.83%	156.91%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	20/11/08	19/11/07	31/10/06	25/10/05	22/10/04	28/11/03	-
Price	3.22	2.78	4.72	7.22	4.13	4.83	3.03	-
P/RPS	1.08	0.80	1.44	2.28	1.35	1.66	1.45	-4.78%
YoY %	35.00%	-44.44%	-36.84%	68.89%	-18.67%	14.48%	-	-
Horiz. %	74.48%	55.17%	99.31%	157.24%	93.10%	114.48%	100.00%	-
P/EPS	18.59	8.72	7.69	13.19	8.67	8.38	7.77	15.63%
YoY %	113.19%	13.39%	-41.70%	52.13%	3.46%	7.85%	-	-
Horiz. %	239.25%	112.23%	98.97%	169.76%	111.58%	107.85%	100.00%	-
EY	5.38	11.46	13.01	7.58	11.53	11.93	12.87	-13.51%
YoY %	-53.05%	-11.91%	71.64%	-34.26%	-3.35%	-7.30%	-	-
Horiz. %	41.80%	89.04%	101.09%	58.90%	89.59%	92.70%	100.00%	-
DY	0.93	7.19	7.07	6.23	8.47	6.25	6.31	-27.29%
YoY %	-87.07%	1.70%	13.48%	-26.45%	35.52%	-0.95%	-	-
Horiz. %	14.74%	113.95%	112.04%	98.73%	134.23%	99.05%	100.00%	-
P/NAPS	1.07	0.85	1.50	2.41	1.57	2.02	1.28	-2.93%
YoY %	25.88%	-43.33%	-37.76%	53.50%	-22.28%	57.81%	-	-
Horiz. %	83.59%	66.41%	117.19%	188.28%	122.66%	157.81%	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