[TAANN] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	775,651	843,865	820,111	710,205	712,881	687,287	653,191	2.90%
YoY %	-8.08%	2.90%	15.48%	-0.38%	3.72%	5.22%	-	-
Horiz. %	118.75%	129.19%	125.55%	108.73%	109.14%	105.22%	100.00%	-
PBT	68,365	168,517	125,729	96,564	42,469	103,507	177,293	-14.67%
YoY %	-59.43%	34.03%	30.20%	127.38%	-58.97%	-41.62%	-	-
Horiz. %	38.56%	95.05%	70.92%	54.47%	23.95%	58.38%	100.00%	-
Tax	-24,874	-46,358	-33,420	-24,178	-9,532	-21,347	-37,185	-6.47%
YoY %	46.34%	-38.71%	-38.22%	-153.65%	55.35%	42.59%	-	-
Horiz. %	66.89%	124.67%	89.87%	65.02%	25.63%	57.41%	100.00%	-
NP	43,491	122,159	92,309	72,386	32,937	82,160	140,108	-17.69%
YoY %	-64.40%	32.34%	27.52%	119.77%	-59.91%	-41.36%	-	-
Horiz. %	31.04%	87.19%	65.88%	51.66%	23.51%	58.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,052	116,837	93,556	73,668	35,199	83,301	140,300	-15.77%
YoY %	-57.16%	24.88%	27.00%	109.29%	-57.74%	-40.63%	-	-
Horiz. %	35.67%	83.28%	66.68%	52.51%	25.09%	59.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.38%	27.51%	26.58%	25.04%	22.44%	20.62%	20.97%	-
YoY %	32.24%	3.50%	6.15%	11.59%	8.83%	-1.67%	-	-
Horiz. %	173.49%	131.19%	126.75%	119.41%	107.01%	98.33%	100.00%	-
Total Cost	732,160	721,706	727,802	637,819	679,944	605,127	513,083	6.09%
YoY %	1.45%	-0.84%	14.11%	-6.20%	12.36%	17.94%	-	-
Horiz. %	142.70%	140.66%	141.85%	124.31%	132.52%	117.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	949,485	618,324	772,122	643,951	675,775	684,373	652,347	6.44%
YoY %	53.56%	-19.92%	19.90%	-4.71%	-1.26%	4.91%	-	-
Horiz. %	145.55%	94.78%	118.36%	98.71%	103.59%	104.91%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	18,590	67,942	12,866	12,870	21,464	42,917	103,230	-24.83%
YoY %	-72.64%	428.07%	-0.03%	-40.04%	-49.99%	-58.43%	-	-
Horiz. %	18.01%	65.82%	12.46%	12.47%	20.79%	41.57%	100.00%	-
Div Payout %	37.14%	58.15%	13.75%	17.47%	60.98%	51.52%	73.58%	-
YoY %	-36.13%	322.91%	-21.29%	-71.35%	18.36%	-29.98%	-	-
Horiz. %	50.48%	79.03%	18.69%	23.74%	82.88%	70.02%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	949,485	618,324	772,122	643,951	675,775	684,373	652,347	6.44%
YoY %	53.56%	-19.92%	19.90%	-4.71%	-1.26%	4.91%	-	-
Horiz. %	145.55%	94.78%	118.36%	98.71%	103.59%	104.91%	100.00%	-
NOSH	369,449	309,162	257,374	214,650	214,532	214,537	214,587	9.46%
YoY %	19.50%	20.12%	19.90%	0.06%	-0.00%	-0.02%	-	-
Horiz. %	172.17%	144.07%	119.94%	100.03%	99.97%	99.98%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	5.61%	14.48%	11.26%	10.19%	4.62%	11.95%	21.45%	-
YoY %	-61.26%	28.60%	10.50%	120.56%	-61.34%	-44.29%	-	-
Horiz. %	26.15%	67.51%	52.49%	47.51%	21.54%	55.71%	100.00%	-
ROE	5.27%	18.90%	12.12%	11.44%	5.21%	12.17%	21.51%	-
YoY %	-72.12%	55.94%	5.94%	119.58%	-57.19%	-43.42%	-	-
Horiz. %	24.50%	87.87%	56.35%	53.18%	24.22%	56.58%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	209.95	272.95	318.65	330.87	332.30	320.36	304.39	-5.99%
YoY %	-23.08%	-14.34%	-3.69%	-0.43%	3.73%	5.25%	-	-
Horiz. %	68.97%	89.67%	104.68%	108.70%	109.17%	105.25%	100.00%	-
EPS	13.55	37.79	36.35	34.32	16.41	38.83	65.38	-23.05%
YoY %	-64.14%	3.96%	5.91%	109.14%	-57.74%	-40.61%	-	-
Horiz. %	20.72%	57.80%	55.60%	52.49%	25.10%	59.39%	100.00%	-
DPS	5.00	21.98	5.00	6.00	10.00	20.00	48.11	-31.40%
YoY %	-77.25%	339.60%	-16.67%	-40.00%	-50.00%	-58.43%	-	-
Horiz. %	10.39%	45.69%	10.39%	12.47%	20.79%	41.57%	100.00%	-
NAPS	2.57	2.00	3.00	3.00	3.15	3.19	3.04	-2.75%
YoY %	28.50%	-33.33%	0.00%	-4.76%	-1.25%	4.93%	-	-
Horiz. %	84.54%	65.79%	98.68%	98.68%	103.62%	104.93%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 214,650
RPS	174.44	189.78	184.44	159.72	160.33	154.57	146.90	2.90%
YoY %	-8.08%	2.90%	15.48%	-0.38%	3.73%	5.22%	-	-
Horiz. %	118.75%	129.19%	125.55%	108.73%	109.14%	105.22%	100.00%	-
EPS	11.26	26.28	21.04	16.57	7.92	18.73	31.55	-15.76%
YoY %	-57.15%	24.90%	26.98%	109.22%	-57.71%	-40.63%	-	-
Horiz. %	35.69%	83.30%	66.69%	52.52%	25.10%	59.37%	100.00%	-
DPS	4.18	15.28	2.89	2.89	4.83	9.65	23.22	-24.83%
YoY %	-72.64%	428.72%	0.00%	-40.17%	-49.95%	-58.44%	-	-
Horiz. %	18.00%	65.81%	12.45%	12.45%	20.80%	41.56%	100.00%	-
NAPS	2.1354	1.3906	1.7365	1.4482	1.5198	1.5391	1.4671	6.44%
YoY %	53.56%	-19.92%	19.91%	-4.71%	-1.25%	4.91%	-	-
Horiz. %	145.55%	94.79%	118.36%	98.71%	103.59%	104.91%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	3.49	5.19	4.64	4.09	2.05	4.72	7.29	-
P/RPS	1.66	1.90	1.46	1.24	0.62	1.47	2.39	-5.88%
YoY %	-12.63%	30.14%	17.74%	100.00%	-57.82%	-38.49%	-	-
Horiz. %	69.46%	79.50%	61.09%	51.88%	25.94%	61.51%	100.00%	-
P/EPS	25.76	13.73	12.76	11.92	12.49	12.16	11.15	14.96%
YoY %	87.62%	7.60%	7.05%	-4.56%	2.71%	9.06%	-	-
Horiz. %	231.03%	123.14%	114.44%	106.91%	112.02%	109.06%	100.00%	-
EY	3.88	7.28	7.83	8.39	8.00	8.23	8.97	-13.02%
YoY %	-46.70%	-7.02%	-6.67%	4.88%	-2.79%	-8.25%	-	-
Horiz. %	43.26%	81.16%	87.29%	93.53%	89.19%	91.75%	100.00%	-
DY	1.43	4.23	1.08	1.47	4.88	4.24	6.60	-22.48%
YoY %	-66.19%	291.67%	-26.53%	-69.88%	15.09%	-35.76%	-	-
Horiz. %	21.67%	64.09%	16.36%	22.27%	73.94%	64.24%	100.00%	-
P/NAPS	1.36	2.60	1.55	1.36	0.65	1.48	2.40	-9.02%
YoY %	-47.69%	67.74%	13.97%	109.23%	-56.08%	-38.33%	-	-
Horiz. %	56.67%	108.33%	64.58%	56.67%	27.08%	61.67%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	-	27/05/11	27/05/10	22/05/09	26/05/08	25/05/07	-
Price	3.64	0.00	4.53	3.45	2.49	5.28	7.36	-
P/RPS	1.73	0.00	1.42	1.04	0.75	1.65	2.42	-5.43%
YoY %	0.00%	0.00%	36.54%	38.67%	-54.55%	-31.82%	-	-
Horiz. %	71.49%	0.00%	58.68%	42.98%	30.99%	68.18%	100.00%	-
P/EPS	26.87	0.00	12.46	10.05	15.18	13.60	11.26	15.58%
YoY %	0.00%	0.00%	23.98%	-33.79%	11.62%	20.78%	-	-
Horiz. %	238.63%	0.00%	110.66%	89.25%	134.81%	120.78%	100.00%	-
EY	3.72	0.00	8.02	9.95	6.59	7.35	8.88	-13.48%
YoY %	0.00%	0.00%	-19.40%	50.99%	-10.34%	-17.23%	-	-
Horiz. %	41.89%	0.00%	90.32%	112.05%	74.21%	82.77%	100.00%	-
DY	1.37	0.00	1.10	1.74	4.02	3.79	6.54	-22.91%
YoY %	0.00%	0.00%	-36.78%	-56.72%	6.07%	-42.05%	-	-
Horiz. %	20.95%	0.00%	16.82%	26.61%	61.47%	57.95%	100.00%	-
P/NAPS	1.42	0.00	1.51	1.15	0.79	1.66	2.42	-8.49%
YoY %	0.00%	0.00%	31.30%	45.57%	-52.41%	-31.40%	-	-
Horiz. %	58.68%	0.00%	62.40%	47.52%	32.64%	68.60%	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