[TAANN] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	710,205	712,881	687,287	653,191	528,608	522,275	408,760	9.63%
YoY %	-0.38%	3.72%	5.22%	23.57%	1.21%	27.77%	-	-
Horiz. %	173.75%	174.40%	168.14%	159.80%	129.32%	127.77%	100.00%	-
PBT	96,564	42,469	103,507	177,293	88,769	121,058	82,690	2.61%
YoY %	127.38%	-58.97%	-41.62%	99.72%	-26.67%	46.40%	-	-
Horiz. %	116.78%	51.36%	125.17%	214.41%	107.35%	146.40%	100.00%	-
Tax	-24,178	-9,532	-21,347	-37,185	-12,897	-30,341	-8,631	18.72%
YoY %	-153.65%	55.35%	42.59%	-188.32%	57.49%	-251.54%	-	-
Horiz. %	280.13%	110.44%	247.33%	430.83%	149.43%	351.54%	100.00%	-
NP	72,386	32,937	82,160	140,108	75,872	90,717	74,059	-0.37%
YoY %	119.77%	-59.91%	-41.36%	84.66%	-16.36%	22.49%	-	-
Horiz. %	97.74%	44.47%	110.94%	189.18%	102.45%	122.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,668	35,199	83,301	140,300	75,741	90,717	72,979	0.15%
YoY %	109.29%	-57.74%	-40.63%	85.24%	-16.51%	24.31%	-	-
Horiz. %	100.94%	48.23%	114.14%	192.25%	103.78%	124.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.04%	22.44%	20.62%	20.97%	14.53%	25.06%	10.44%	-
YoY %	11.59%	8.83%	-1.67%	44.32%	-42.02%	140.04%	-	-
Horiz. %	239.85%	214.94%	197.51%	200.86%	139.18%	240.04%	100.00%	-
Total Cost	637,819	679,944	605,127	513,083	452,736	431,558	334,701	11.34%
YoY %	-6.20%	12.36%	17.94%	13.33%	4.91%	28.94%	-	-
Horiz. %	190.56%	203.15%	180.80%	153.30%	135.27%	128.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	643,951	675,775	684,373	652,347	550,291	442,633	439,743	6.56%
YoY %	-4.71%	-1.26%	4.91%	18.55%	24.32%	0.66%	-	-
Horiz. %	146.44%	153.67%	155.63%	148.35%	125.14%	100.66%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	12,870	21,464	42,917	103,230	61,075	42,804	50,163	-20.27%
YoY %	-40.04%	-49.99%	-58.43%	69.02%	42.69%	-14.67%	-	-
Horiz. %	25.66%	42.79%	85.56%	205.79%	121.75%	85.33%	100.00%	-
Div Payout %	17.47%	60.98%	51.52%	73.58%	80.64%	47.18%	68.74%	-
YoY %	-71.35%	18.36%	-29.98%	-8.75%	70.92%	-31.36%	-	-
Horiz. %	25.41%	88.71%	74.95%	107.04%	117.31%	68.64%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	643,951	675,775	684,373	652,347	550,291	442,633	439,743	6.56%
YoY %	-4.71%	-1.26%	4.91%	18.55%	24.32%	0.66%	-	-
Horiz. %	146.44%	153.67%	155.63%	148.35%	125.14%	100.66%	100.00%	-
NOSH	214,650	214,532	214,537	214,587	175,812	173,581	165,317	4.44%
YoY %	0.06%	-0.00%	-0.02%	22.05%	1.29%	5.00%	-	-
Horiz. %	129.84%	129.77%	129.77%	129.80%	106.35%	105.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	10.19%	4.62%	11.95%	21.45%	14.35%	17.37%	18.12%	-
YoY %	120.56%	-61.34%	-44.29%	49.48%	-17.39%	-4.14%	-	-
Horiz. %	56.24%	25.50%	65.95%	118.38%	79.19%	95.86%	100.00%	-
ROE	11.44%	5.21%	12.17%	21.51%	13.76%	20.49%	16.60%	-
YoY %	119.58%	-57.19%	-43.42%	56.32%	-32.85%	23.43%	-	-
Horiz. %	68.92%	31.39%	73.31%	129.58%	82.89%	123.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	330.87	332.30	320.36	304.39	300.67	300.88	247.26	4.97%
YoY %	-0.43%	3.73%	5.25%	1.24%	-0.07%	21.69%	-	-
Horiz. %	133.81%	134.39%	129.56%	123.11%	121.60%	121.69%	100.00%	-
EPS	34.32	16.41	38.83	65.38	43.08	52.26	44.14	-4.10%
YoY %	109.14%	-57.74%	-40.61%	51.76%	-17.57%	18.40%	-	-
Horiz. %	77.75%	37.18%	87.97%	148.12%	97.60%	118.40%	100.00%	-
DPS	6.00	10.00	20.00	48.11	35.00	24.66	30.34	-23.66%
YoY %	-40.00%	-50.00%	-58.43%	37.46%	41.93%	-18.72%	-	-
Horiz. %	19.78%	32.96%	65.92%	158.57%	115.36%	81.28%	100.00%	-
NAPS	3.00	3.15	3.19	3.04	3.13	2.55	2.66	2.02%
YoY %	-4.76%	-1.25%	4.93%	-2.88%	22.75%	-4.14%	-	-
Horiz. %	112.78%	118.42%	119.92%	114.29%	117.67%	95.86%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 214,587
RPS	159.72	160.33	154.57	146.90	118.88	117.46	91.93	9.63%
YoY %	-0.38%	3.73%	5.22%	23.57%	1.21%	27.77%	-	-
Horiz. %	173.74%	174.40%	168.14%	159.80%	129.32%	127.77%	100.00%	-
EPS	16.57	7.92	18.73	31.55	17.03	20.40	16.41	0.16%
YoY %	109.22%	-57.71%	-40.63%	85.26%	-16.52%	24.31%	-	-
Horiz. %	100.98%	48.26%	114.14%	192.26%	103.78%	124.31%	100.00%	-
DPS	2.89	4.83	9.65	23.22	13.74	9.63	11.28	-20.29%
YoY %	-40.17%	-49.95%	-58.44%	69.00%	42.68%	-14.63%	-	-
Horiz. %	25.62%	42.82%	85.55%	205.85%	121.81%	85.37%	100.00%	-
NAPS	1.4482	1.5198	1.5391	1.4671	1.2376	0.9955	0.989	6.55%
YoY %	-4.71%	-1.25%	4.91%	18.54%	24.32%	0.66%	-	-
Horiz. %	146.43%	153.67%	155.62%	148.34%	125.14%	100.66%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	4.09	2.05	4.72	7.29	4.24	4.44	4.62	-
P/RPS	1.24	0.62	1.47	2.39	1.41	1.48	1.87	-6.61%
YoY %	100.00%	-57.82%	-38.49%	69.50%	-4.73%	-20.86%	-	-
Horiz. %	66.31%	33.16%	78.61%	127.81%	75.40%	79.14%	100.00%	-
P/EPS	11.92	12.49	12.16	11.15	9.84	8.50	10.47	2.18%
YoY %	-4.56%	2.71%	9.06%	13.31%	15.76%	-18.82%	-	-
Horiz. %	113.85%	119.29%	116.14%	106.49%	93.98%	81.18%	100.00%	-
EY	8.39	8.00	8.23	8.97	10.16	11.77	9.56	-2.15%
YoY %	4.88%	-2.79%	-8.25%	-11.71%	-13.68%	23.12%	-	-
Horiz. %	87.76%	83.68%	86.09%	93.83%	106.28%	123.12%	100.00%	-
DY	1.47	4.88	4.24	6.60	8.25	5.55	6.57	-22.07%
YoY %	-69.88%	15.09%	-35.76%	-20.00%	48.65%	-15.53%	-	-
Horiz. %	22.37%	74.28%	64.54%	100.46%	125.57%	84.47%	100.00%	-
P/NAPS	1.36	0.65	1.48	2.40	1.35	1.74	1.74	-4.02%
YoY %	109.23%	-56.08%	-38.33%	77.78%	-22.41%	0.00%	-	-
Horiz. %	78.16%	37.36%	85.06%	137.93%	77.59%	100.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	22/05/09	26/05/08	25/05/07	26/05/06	20/04/05	27/05/04	-
Price	3.45	2.49	5.28	7.36	4.51	4.48	4.76	-
P/RPS	1.04	0.75	1.65	2.42	1.50	1.49	1.93	-9.78%
YoY %	38.67%	-54.55%	-31.82%	61.33%	0.67%	-22.80%	-	-
Horiz. %	53.89%	38.86%	85.49%	125.39%	77.72%	77.20%	100.00%	-
P/EPS	10.05	15.18	13.60	11.26	10.47	8.57	10.78	-1.16%
YoY %	-33.79%	11.62%	20.78%	7.55%	22.17%	-20.50%	-	-
Horiz. %	93.23%	140.82%	126.16%	104.45%	97.12%	79.50%	100.00%	-
EY	9.95	6.59	7.35	8.88	9.55	11.67	9.27	1.18%
YoY %	50.99%	-10.34%	-17.23%	-7.02%	-18.17%	25.89%	-	-
Horiz. %	107.34%	71.09%	79.29%	95.79%	103.02%	125.89%	100.00%	-
DY	1.74	4.02	3.79	6.54	7.76	5.50	6.37	-19.44%
YoY %	-56.72%	6.07%	-42.05%	-15.72%	41.09%	-13.66%	-	-
Horiz. %	27.32%	63.11%	59.50%	102.67%	121.82%	86.34%	100.00%	-
P/NAPS	1.15	0.79	1.66	2.42	1.44	1.76	1.79	-7.10%
YoY %	45.57%	-52.41%	-31.40%	68.06%	-18.18%	-1.68%	-	-
Horiz. %	64.25%	44.13%	92.74%	135.20%	80.45%	98.32%	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