[TAANN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	596,656	545,448	740,139	771,665	714,638	654,480	672,988	-7.71%
YoY %	9.39%	-26.30%	-4.09%	7.98%	9.19%	-2.75%	-	-
Horiz. %	88.66%	81.05%	109.98%	114.66%	106.19%	97.25%	100.00%	-
PBT	87,832	45,648	47,701	95,082	82,576	66,580	120,237	-18.90%
YoY %	92.41%	-4.30%	-49.83%	15.14%	24.03%	-44.63%	-	-
Horiz. %	73.05%	37.97%	39.67%	79.08%	68.68%	55.37%	100.00%	-
Tax	-21,190	-13,524	-8,947	-19,746	-13,990	-11,188	-24,810	-9.98%
YoY %	-56.68%	-51.16%	54.69%	-41.14%	-25.04%	54.91%	-	-
Horiz. %	85.41%	54.51%	36.06%	79.59%	56.39%	45.09%	100.00%	-
NP	66,642	32,124	38,754	75,336	68,586	55,392	95,427	-21.30%
YoY %	107.45%	-17.11%	-48.56%	9.84%	23.82%	-41.95%	-	-
Horiz. %	69.84%	33.66%	40.61%	78.95%	71.87%	58.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,954	34,840	40,390	75,460	68,402	55,608	96,480	-24.78%
YoY %	80.69%	-13.74%	-46.47%	10.32%	23.01%	-42.36%	-	-
Horiz. %	65.25%	36.11%	41.86%	78.21%	70.90%	57.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.13%	29.63%	18.76%	20.77%	16.94%	16.80%	20.63%	-
YoY %	-18.56%	57.94%	-9.68%	22.61%	0.83%	-18.57%	-	-
Horiz. %	116.97%	143.63%	90.94%	100.68%	82.11%	81.43%	100.00%	-
Total Cost	530,014	513,324	701,385	696,329	646,052	599,088	577,561	-5.57%
YoY %	3.25%	-26.81%	0.73%	7.78%	7.84%	3.73%	-	-
Horiz. %	91.77%	88.88%	121.44%	120.56%	111.86%	103.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	707,589	675,775	665,061	703,949	704,201	684,373	669,705	3.74%
YoY %	4.71%	1.61%	-5.52%	-0.04%	2.90%	2.19%	-	-
Horiz. %	105.66%	100.91%	99.31%	105.11%	105.15%	102.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	12,865	-	32,180	42,923	42,939	42,907	53,662	-61.44%
YoY %	0.00%	-	-25.03%	-0.04%	0.07%	-20.04%	-	-
Horiz. %	23.97%	-	59.97%	79.99%	80.02%	79.96%	100.00%	-
Div Payout %	20.44%	-	79.67%	56.88%	62.77%	77.16%	55.62%	-
YoY %	0.00%	-	40.07%	-9.38%	-18.65%	38.73%	-	-
Horiz. %	36.75%	-	143.24%	102.27%	112.86%	138.73%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	707,589	675,775	665,061	703,949	704,201	684,373	669,705	3.74%
YoY %	4.71%	1.61%	-5.52%	-0.04%	2.90%	2.19%	-	-
Horiz. %	105.66%	100.91%	99.31%	105.11%	105.15%	102.19%	100.00%	-
NOSH	214,420	214,532	214,535	214,618	214,695	214,537	214,649	-0.07%
YoY %	-0.05%	-0.00%	-0.04%	-0.04%	0.07%	-0.05%	-	-
Horiz. %	99.89%	99.95%	99.95%	99.99%	100.02%	99.95%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	11.17%	5.89%	5.24%	9.76%	9.60%	8.46%	14.18%	-
YoY %	89.64%	12.40%	-46.31%	1.67%	13.48%	-40.34%	-	-
Horiz. %	78.77%	41.54%	36.95%	68.83%	67.70%	59.66%	100.00%	-
ROE	8.90%	5.16%	6.07%	10.72%	9.71%	8.13%	14.41%	-
YoY %	72.48%	-14.99%	-43.38%	10.40%	19.43%	-43.58%	-	-
Horiz. %	61.76%	35.81%	42.12%	74.39%	67.38%	56.42%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	278.26	254.25	345.00	359.55	332.86	305.07	313.53	-7.65%
YoY %	9.44%	-26.30%	-4.05%	8.02%	9.11%	-2.70%	-	-
Horiz. %	88.75%	81.09%	110.04%	114.68%	106.17%	97.30%	100.00%	-
EPS	29.36	16.24	18.80	35.16	31.86	25.92	45.00	-24.79%
YoY %	80.79%	-13.62%	-46.53%	10.36%	22.92%	-42.40%	-	-
Horiz. %	65.24%	36.09%	41.78%	78.13%	70.80%	57.60%	100.00%	-
DPS	6.00	0.00	15.00	20.00	20.00	20.00	25.00	-61.41%
YoY %	0.00%	0.00%	-25.00%	0.00%	0.00%	-20.00%	-	-
Horiz. %	24.00%	0.00%	60.00%	80.00%	80.00%	80.00%	100.00%	-
NAPS	3.30	3.15	3.10	3.28	3.28	3.19	3.12	3.81%
YoY %	4.76%	1.61%	-5.49%	0.00%	2.82%	2.24%	-	-
Horiz. %	105.77%	100.96%	99.36%	105.13%	105.13%	102.24%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 214,707
RPS	134.19	122.67	166.46	173.55	160.72	147.19	151.35	-7.71%
YoY %	9.39%	-26.31%	-4.09%	7.98%	9.19%	-2.75%	-	-
Horiz. %	88.66%	81.05%	109.98%	114.67%	106.19%	97.25%	100.00%	-
EPS	14.16	7.84	9.08	16.97	15.38	12.51	21.70	-24.78%
YoY %	80.61%	-13.66%	-46.49%	10.34%	22.94%	-42.35%	-	-
Horiz. %	65.25%	36.13%	41.84%	78.20%	70.88%	57.65%	100.00%	-
DPS	2.89	0.00	7.24	9.65	9.66	9.65	12.07	-61.47%
YoY %	0.00%	0.00%	-24.97%	-0.10%	0.10%	-20.05%	-	-
Horiz. %	23.94%	0.00%	59.98%	79.95%	80.03%	79.95%	100.00%	-
NAPS	1.5914	1.5198	1.4957	1.5832	1.5837	1.5391	1.5062	3.73%
YoY %	4.71%	1.61%	-5.53%	-0.03%	2.90%	2.18%	-	-
Horiz. %	105.66%	100.90%	99.30%	105.11%	105.15%	102.18%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.92	2.05	2.50	3.26	4.72	4.72	4.86	-
P/RPS	1.05	0.81	0.72	0.91	1.42	1.55	1.55	-22.88%
YoY %	29.63%	12.50%	-20.88%	-35.92%	-8.39%	0.00%	-	-
Horiz. %	67.74%	52.26%	46.45%	58.71%	91.61%	100.00%	100.00%	-
P/EPS	9.95	12.62	13.28	9.27	14.81	18.21	10.81	-5.38%
YoY %	-21.16%	-4.97%	43.26%	-37.41%	-18.67%	68.46%	-	-
Horiz. %	92.04%	116.74%	122.85%	85.75%	137.00%	168.46%	100.00%	-
EY	10.05	7.92	7.53	10.79	6.75	5.49	9.25	5.69%
YoY %	26.89%	5.18%	-30.21%	59.85%	22.95%	-40.65%	-	-
Horiz. %	108.65%	85.62%	81.41%	116.65%	72.97%	59.35%	100.00%	-
DY	2.05	0.00	6.00	6.13	4.24	4.24	5.14	-45.84%
YoY %	0.00%	0.00%	-2.12%	44.58%	0.00%	-17.51%	-	-
Horiz. %	39.88%	0.00%	116.73%	119.26%	82.49%	82.49%	100.00%	-
P/NAPS	0.88	0.65	0.81	0.99	1.44	1.48	1.56	-31.75%
YoY %	35.38%	-19.75%	-18.18%	-31.25%	-2.70%	-5.13%	-	-
Horiz. %	56.41%	41.67%	51.92%	63.46%	92.31%	94.87%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	22/05/09	26/02/09	20/11/08	28/08/08	26/05/08	26/02/08	-
Price	3.28	2.49	1.56	2.78	4.27	5.28	4.24	-
P/RPS	1.18	0.98	0.45	0.77	1.28	1.73	1.35	-8.58%
YoY %	20.41%	117.78%	-41.56%	-39.84%	-26.01%	28.15%	-	-
Horiz. %	87.41%	72.59%	33.33%	57.04%	94.81%	128.15%	100.00%	-
P/EPS	11.17	15.33	8.29	7.91	13.40	20.37	9.43	11.96%
YoY %	-27.14%	84.92%	4.80%	-40.97%	-34.22%	116.01%	-	-
Horiz. %	118.45%	162.57%	87.91%	83.88%	142.10%	216.01%	100.00%	-
EY	8.95	6.52	12.07	12.65	7.46	4.91	10.60	-10.67%
YoY %	37.27%	-45.98%	-4.58%	69.57%	51.93%	-53.68%	-	-
Horiz. %	84.43%	61.51%	113.87%	119.34%	70.38%	46.32%	100.00%	-
DY	1.83	0.00	9.62	7.19	4.68	3.79	5.90	-54.21%
YoY %	0.00%	0.00%	33.80%	53.63%	23.48%	-35.76%	-	-
Horiz. %	31.02%	0.00%	163.05%	121.86%	79.32%	64.24%	100.00%	-
P/NAPS	0.99	0.79	0.50	0.85	1.30	1.66	1.36	-19.09%
YoY %	25.32%	58.00%	-41.18%	-34.62%	-21.69%	22.06%	-	-
Horiz. %	72.79%	58.09%	36.76%	62.50%	95.59%	122.06%	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