[TALIWRK] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	245,835	149,963	162,026	194,577	154,322	124,988	126,370	11.71%
YoY %	63.93%	-7.45%	-16.73%	26.09%	23.47%	-1.09%	-	-
Horiz. %	194.54%	118.67%	128.22%	153.97%	122.12%	98.91%	100.00%	-
PBT	49,527	48,560	56,922	36,941	56,083	55,145	47,678	0.63%
YoY %	1.99%	-14.69%	54.09%	-34.13%	1.70%	15.66%	-	-
Horiz. %	103.88%	101.85%	119.39%	77.48%	117.63%	115.66%	100.00%	-
Tax	-14,667	-14,089	-13,445	-10,442	-17,203	-15,046	-13,354	1.57%
YoY %	-4.10%	-4.79%	-28.76%	39.30%	-14.34%	-12.67%	-	-
Horiz. %	109.83%	105.50%	100.68%	78.19%	128.82%	112.67%	100.00%	-
NP	34,860	34,471	43,477	26,499	38,880	40,099	34,324	0.25%
YoY %	1.13%	-20.71%	64.07%	-31.84%	-3.04%	16.82%	-	-
Horiz. %	101.56%	100.43%	126.67%	77.20%	113.27%	116.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,440	34,569	43,557	26,474	38,880	40,099	34,324	0.53%
YoY %	2.52%	-20.64%	64.53%	-31.91%	-3.04%	16.82%	-	-
Horiz. %	103.25%	100.71%	126.90%	77.13%	113.27%	116.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.61%	29.01%	23.62%	28.27%	30.67%	27.28%	28.01%	-
YoY %	2.07%	22.82%	-16.45%	-7.83%	12.43%	-2.61%	-	-
Horiz. %	105.71%	103.57%	84.33%	100.93%	109.50%	97.39%	100.00%	-
Total Cost	210,975	115,492	118,549	168,078	115,442	84,889	92,046	14.81%
YoY %	82.67%	-2.58%	-29.47%	45.60%	35.99%	-7.78%	-	-
Horiz. %	229.21%	125.47%	128.79%	182.60%	125.42%	92.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	333,212	316,237	0	177,894	223,019	117,825	151,559	14.01%
YoY %	5.37%	0.00%	0.00%	-20.23%	89.28%	-22.26%	-	-
Horiz. %	219.86%	208.66%	0.00%	117.38%	147.15%	77.74%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	35,662	33,444	32,149	10,592	7,899	13,397	-	-
YoY %	6.63%	4.03%	203.52%	34.09%	-41.04%	0.00%	-	-
Horiz. %	266.19%	249.64%	239.97%	79.06%	58.96%	100.00%	-	-
Div Payout %	100.63%	96.75%	73.81%	40.01%	20.32%	33.41%	-	-
YoY %	4.01%	31.08%	84.48%	96.90%	-39.18%	0.00%	-	-
Horiz. %	301.20%	289.58%	220.92%	119.75%	60.82%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	333,212	316,237	0	177,894	223,019	117,825	151,559	14.01%
YoY %	5.37%	0.00%	0.00%	-20.23%	89.28%	-22.26%	-	-
Horiz. %	219.86%	208.66%	0.00%	117.38%	147.15%	77.74%	100.00%	-
NOSH	375,789	373,493	363,190	176,100	176,999	117,825	117,488	21.36%
YoY %	0.61%	2.84%	106.24%	-0.51%	50.22%	0.29%	-	-
Horiz. %	319.85%	317.90%	309.13%	149.89%	150.65%	100.29%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	14.18%	22.99%	26.83%	13.62%	25.19%	32.08%	27.16%	-
YoY %	-38.32%	-14.31%	96.99%	-45.93%	-21.48%	18.11%	-	-
Horiz. %	52.21%	84.65%	98.78%	50.15%	92.75%	118.11%	100.00%	-
ROE	10.64%	10.93%	0.00%	14.88%	17.43%	34.03%	22.65%	-
YoY %	-2.65%	0.00%	0.00%	-14.63%	-48.78%	50.24%	-	-
Horiz. %	46.98%	48.26%	0.00%	65.70%	76.95%	150.24%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	65.42	40.15	44.61	109.38	87.19	106.08	107.56	-7.94%
YoY %	62.94%	-10.00%	-59.22%	25.45%	-17.81%	-1.38%	-	-
Horiz. %	60.82%	37.33%	41.47%	101.69%	81.06%	98.62%	100.00%	-
EPS	9.43	9.26	11.99	14.88	21.97	34.03	29.21	-17.16%
YoY %	1.84%	-22.77%	-19.42%	-32.27%	-35.44%	16.50%	-	-
Horiz. %	32.28%	31.70%	41.05%	50.94%	75.21%	116.50%	100.00%	-
DPS	9.50	9.00	8.85	6.00	4.46	11.40	0.00	-
YoY %	5.56%	1.69%	47.50%	34.53%	-60.88%	0.00%	-	-
Horiz. %	83.33%	78.95%	77.63%	52.63%	39.12%	100.00%	-	-
NAPS	0.8867	0.8467	0.00	1.00	1.26	1.00	1.29	-6.05%
YoY %	4.72%	0.00%	0.00%	-20.63%	26.00%	-22.48%	-	-
Horiz. %	68.74%	65.64%	0.00%	77.52%	97.67%	77.52%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 176,100
RPS	12.16	7.42	8.02	9.63	7.64	6.18	6.25	11.72%
YoY %	63.88%	-7.48%	-16.72%	26.05%	23.62%	-1.12%	-	-
Horiz. %	194.56%	118.72%	128.32%	154.08%	122.24%	98.88%	100.00%	-
EPS	1.75	1.71	2.16	1.31	1.92	1.98	1.70	0.48%
YoY %	2.34%	-20.83%	64.89%	-31.77%	-3.03%	16.47%	-	-
Horiz. %	102.94%	100.59%	127.06%	77.06%	112.94%	116.47%	100.00%	-
DPS	1.76	1.65	1.59	0.52	0.39	0.66	0.00	-
YoY %	6.67%	3.77%	205.77%	33.33%	-40.91%	0.00%	-	-
Horiz. %	266.67%	250.00%	240.91%	78.79%	59.09%	100.00%	-	-
NAPS	0.1649	0.1565	0.00	0.088	0.1103	0.0583	0.075	14.01%
YoY %	5.37%	0.00%	0.00%	-20.22%	89.19%	-22.27%	-	-
Horiz. %	219.87%	208.67%	0.00%	117.33%	147.07%	77.73%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.35	1.75	1.67	1.25	1.34	1.46	1.15	-
P/RPS	3.59	4.36	3.74	1.14	1.54	1.38	1.07	22.33%
YoY %	-17.66%	16.58%	228.07%	-25.97%	11.59%	28.97%	-	-
Horiz. %	335.51%	407.48%	349.53%	106.54%	143.93%	128.97%	100.00%	-
P/EPS	24.92	18.91	13.92	8.40	6.10	4.29	3.94	35.95%
YoY %	31.78%	35.85%	65.71%	37.70%	42.19%	8.88%	-	-
Horiz. %	632.49%	479.95%	353.30%	213.20%	154.82%	108.88%	100.00%	-
EY	4.01	5.29	7.18	11.91	16.39	23.31	25.40	-26.46%
YoY %	-24.20%	-26.32%	-39.71%	-27.33%	-29.69%	-8.23%	-	-
Horiz. %	15.79%	20.83%	28.27%	46.89%	64.53%	91.77%	100.00%	-
DY	4.04	5.14	5.30	4.80	3.33	7.81	0.00	-
YoY %	-21.40%	-3.02%	10.42%	44.14%	-57.36%	0.00%	-	-
Horiz. %	51.73%	65.81%	67.86%	61.46%	42.64%	100.00%	-	-
P/NAPS	2.65	2.07	0.00	1.25	1.06	1.46	0.89	19.92%
YoY %	28.02%	0.00%	0.00%	17.92%	-27.40%	64.04%	-	-
Horiz. %	297.75%	232.58%	0.00%	140.45%	119.10%	164.04%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	29/08/07	29/08/06	02/09/05	27/08/04	27/08/03	26/08/02	-
Price	1.86	2.10	1.74	1.30	1.33	1.70	1.10	-
P/RPS	2.84	5.23	3.90	1.19	1.53	1.60	1.02	18.59%
YoY %	-45.70%	34.10%	227.73%	-22.22%	-4.38%	56.86%	-	-
Horiz. %	278.43%	512.75%	382.35%	116.67%	150.00%	156.86%	100.00%	-
P/EPS	19.72	22.69	14.51	8.74	6.05	5.00	3.77	31.71%
YoY %	-13.09%	56.37%	66.02%	44.46%	21.00%	32.63%	-	-
Horiz. %	523.08%	601.86%	384.88%	231.83%	160.48%	132.63%	100.00%	-
EY	5.07	4.41	6.89	11.45	16.52	20.02	26.56	-24.10%
YoY %	14.97%	-35.99%	-39.83%	-30.69%	-17.48%	-24.62%	-	-
Horiz. %	19.09%	16.60%	25.94%	43.11%	62.20%	75.38%	100.00%	-
DY	5.11	4.29	5.09	4.62	3.36	6.71	0.00	-
YoY %	19.11%	-15.72%	10.17%	37.50%	-49.93%	0.00%	-	-
Horiz. %	76.15%	63.93%	75.86%	68.85%	50.07%	100.00%	-	-
P/NAPS	2.10	2.48	0.00	1.30	1.06	1.70	0.85	16.25%
YoY %	-15.32%	0.00%	0.00%	22.64%	-37.65%	100.00%	-	-
Horiz. %	247.06%	291.76%	0.00%	152.94%	124.71%	200.00%	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