[TAANN] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	769,550	801,013	933,936	790,148	636,928	743,269	704,455	1.48%
YoY %	-3.93%	-14.23%	18.20%	24.06%	-14.31%	5.51%	-	-
Horiz. %	109.24%	113.71%	132.58%	112.16%	90.41%	105.51%	100.00%	-
PBT	93,144	118,919	206,871	88,905	49,758	86,206	166,843	-9.25%
YoY %	-21.67%	-42.52%	132.69%	78.67%	-42.28%	-48.33%	-	-
Horiz. %	55.83%	71.28%	123.99%	53.29%	29.82%	51.67%	100.00%	-
Tax	-33,944	-37,225	-51,707	-26,156	-11,044	-18,869	-35,504	-0.74%
YoY %	8.81%	28.01%	-97.69%	-136.83%	41.47%	46.85%	-	-
Horiz. %	95.61%	104.85%	145.64%	73.67%	31.11%	53.15%	100.00%	-
NP	59,200	81,694	155,164	62,749	38,714	67,337	131,339	-12.42%
YoY %	-27.53%	-47.35%	147.28%	62.08%	-42.51%	-48.73%	-	-
Horiz. %	45.07%	62.20%	118.14%	47.78%	29.48%	51.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,738	83,262	153,141	68,116	37,137	68,414	131,746	-11.38%
YoY %	-23.45%	-45.63%	124.82%	83.42%	-45.72%	-48.07%	-	-
Horiz. %	48.38%	63.20%	116.24%	51.70%	28.19%	51.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.44%	31.30%	24.99%	29.42%	22.20%	21.89%	21.28%	-
YoY %	16.42%	25.25%	-15.06%	32.52%	1.42%	2.87%	-	-
Horiz. %	171.24%	147.09%	117.43%	138.25%	104.32%	102.87%	100.00%	-
Total Cost	710,350	719,319	778,772	727,399	598,214	675,932	573,116	3.63%
YoY %	-1.25%	-7.63%	7.06%	21.60%	-11.50%	17.94%	-	-
Horiz. %	123.95%	125.51%	135.88%	126.92%	104.38%	117.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	996,378	959,843	617,667	771,986	643,088	704,240	675,945	6.67%
YoY %	3.81%	55.40%	-19.99%	20.04%	-8.68%	4.19%	-	-
Horiz. %	147.41%	142.00%	91.38%	114.21%	95.14%	104.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	37,110	30,884	30,878	19,305	6,431	42,920	71,558	-10.35%
YoY %	20.16%	0.02%	59.95%	200.19%	-85.02%	-40.02%	-	-
Horiz. %	51.86%	43.16%	43.15%	26.98%	8.99%	59.98%	100.00%	-
Div Payout %	58.22%	37.09%	20.16%	28.34%	17.32%	62.74%	54.32%	-
YoY %	56.97%	83.98%	-28.86%	63.63%	-72.39%	15.50%	-	-
Horiz. %	107.18%	68.28%	37.11%	52.17%	31.89%	115.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	996,378	959,843	617,667	771,986	643,088	704,240	675,945	6.67%
YoY %	3.81%	55.40%	-19.99%	20.04%	-8.68%	4.19%	-	-
Horiz. %	147.41%	142.00%	91.38%	114.21%	95.14%	104.19%	100.00%	-
NOSH	370,400	370,596	308,833	257,328	214,362	214,707	214,585	9.51%
YoY %	-0.05%	20.00%	20.02%	20.04%	-0.16%	0.06%	-	-
Horiz. %	172.61%	172.70%	143.92%	119.92%	99.90%	100.06%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	7.69%	10.20%	16.61%	7.94%	6.08%	9.06%	18.64%	-
YoY %	-24.61%	-38.59%	109.19%	30.59%	-32.89%	-51.39%	-	-
Horiz. %	41.26%	54.72%	89.11%	42.60%	32.62%	48.61%	100.00%	-
ROE	6.40%	8.67%	24.79%	8.82%	5.77%	9.71%	19.49%	-
YoY %	-26.18%	-65.03%	181.07%	52.86%	-40.58%	-50.18%	-	-
Horiz. %	32.84%	44.48%	127.19%	45.25%	29.60%	49.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	207.76	216.14	302.41	307.06	297.13	346.18	328.29	-7.33%
YoY %	-3.88%	-28.53%	-1.51%	3.34%	-14.17%	5.45%	-	-
Horiz. %	63.29%	65.84%	92.12%	93.53%	90.51%	105.45%	100.00%	-
EPS	17.21	22.47	49.59	26.47	17.32	31.86	61.40	-19.08%
YoY %	-23.41%	-54.69%	87.34%	52.83%	-45.64%	-48.11%	-	-
Horiz. %	28.03%	36.60%	80.77%	43.11%	28.21%	51.89%	100.00%	-
DPS	10.00	8.33	10.00	7.50	3.00	20.00	33.35	-18.17%
YoY %	20.05%	-16.70%	33.33%	150.00%	-85.00%	-40.03%	-	-
Horiz. %	29.99%	24.98%	29.99%	22.49%	9.00%	59.97%	100.00%	-
NAPS	2.69	2.59	2.00	3.00	3.00	3.28	3.15	-2.59%
YoY %	3.86%	29.50%	-33.33%	0.00%	-8.54%	4.13%	-	-
Horiz. %	85.40%	82.22%	63.49%	95.24%	95.24%	104.13%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 257,328
RPS	174.76	181.90	212.09	179.44	144.64	168.79	159.98	1.48%
YoY %	-3.93%	-14.23%	18.20%	24.06%	-14.31%	5.51%	-	-
Horiz. %	109.24%	113.70%	132.57%	112.16%	90.41%	105.51%	100.00%	-
EPS	14.47	18.91	34.78	15.47	8.43	15.54	29.92	-11.39%
YoY %	-23.48%	-45.63%	124.82%	83.51%	-45.75%	-48.06%	-	-
Horiz. %	48.36%	63.20%	116.24%	51.70%	28.18%	51.94%	100.00%	-
DPS	8.43	7.01	7.01	4.38	1.46	9.75	16.25	-10.35%
YoY %	20.26%	0.00%	60.05%	200.00%	-85.03%	-40.00%	-	-
Horiz. %	51.88%	43.14%	43.14%	26.95%	8.98%	60.00%	100.00%	-
NAPS	2.2627	2.1797	1.4027	1.7531	1.4604	1.5993	1.535	6.67%
YoY %	3.81%	55.39%	-19.99%	20.04%	-8.69%	4.19%	-	-
Horiz. %	147.41%	142.00%	91.38%	114.21%	95.14%	104.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	3.80	3.92	3.58	3.28	3.01	3.26	5.31	-
P/RPS	1.83	1.81	1.18	1.07	1.01	0.94	1.62	2.05%
YoY %	1.10%	53.39%	10.28%	5.94%	7.45%	-41.98%	-	-
Horiz. %	112.96%	111.73%	72.84%	66.05%	62.35%	58.02%	100.00%	-
P/EPS	22.08	17.45	7.22	12.39	17.37	10.23	8.65	16.88%
YoY %	26.53%	141.69%	-41.73%	-28.67%	69.79%	18.27%	-	-
Horiz. %	255.26%	201.73%	83.47%	143.24%	200.81%	118.27%	100.00%	-
EY	4.53	5.73	13.85	8.07	5.76	9.77	11.56	-14.44%
YoY %	-20.94%	-58.63%	71.62%	40.10%	-41.04%	-15.48%	-	-
Horiz. %	39.19%	49.57%	119.81%	69.81%	49.83%	84.52%	100.00%	-
DY	2.63	2.13	2.79	2.29	1.00	6.13	6.28	-13.49%
YoY %	23.47%	-23.66%	21.83%	129.00%	-83.69%	-2.39%	-	-
Horiz. %	41.88%	33.92%	44.43%	36.46%	15.92%	97.61%	100.00%	-
P/NAPS	1.41	1.51	1.79	1.09	1.00	0.99	1.69	-2.97%
YoY %	-6.62%	-15.64%	64.22%	9.00%	1.01%	-41.42%	-	-
Horiz. %	83.43%	89.35%	105.92%	64.50%	59.17%	58.58%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	20/11/12	23/11/11	26/11/10	19/11/09	20/11/08	19/11/07	-
Price	4.11	3.70	3.96	3.32	3.22	2.78	4.72	-
P/RPS	1.98	1.71	1.31	1.08	1.08	0.80	1.44	5.44%
YoY %	15.79%	30.53%	21.30%	0.00%	35.00%	-44.44%	-	-
Horiz. %	137.50%	118.75%	90.97%	75.00%	75.00%	55.56%	100.00%	-
P/EPS	23.88	16.47	7.99	12.54	18.59	8.72	7.69	20.76%
YoY %	44.99%	106.13%	-36.28%	-32.54%	113.19%	13.39%	-	-
Horiz. %	310.53%	214.17%	103.90%	163.07%	241.74%	113.39%	100.00%	-
EY	4.19	6.07	12.52	7.97	5.38	11.46	13.01	-17.19%
YoY %	-30.97%	-51.52%	57.09%	48.14%	-53.05%	-11.91%	-	-
Horiz. %	32.21%	46.66%	96.23%	61.26%	41.35%	88.09%	100.00%	-
DY	2.43	2.25	2.52	2.26	0.93	7.19	7.07	-16.29%
YoY %	8.00%	-10.71%	11.50%	143.01%	-87.07%	1.70%	-	-
Horiz. %	34.37%	31.82%	35.64%	31.97%	13.15%	101.70%	100.00%	-
P/NAPS	1.53	1.43	1.98	1.11	1.07	0.85	1.50	0.33%
YoY %	6.99%	-27.78%	78.38%	3.74%	25.88%	-43.33%	-	-
Horiz. %	102.00%	95.33%	132.00%	74.00%	71.33%	56.67%	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