[TAANN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	827,278	810,298	735,472	719,728	666,635	634,050	596,656	24.26%
YoY %	2.10%	10.17%	2.19%	7.96%	5.14%	6.27%	-	-
Horiz. %	138.65%	135.81%	123.27%	120.63%	111.73%	106.27%	100.00%	-
PBT	98,859	88,113	44,070	47,148	96,189	97,825	87,832	8.18%
YoY %	12.20%	99.94%	-6.53%	-50.98%	-1.67%	11.38%	-	-
Horiz. %	112.55%	100.32%	50.18%	53.68%	109.51%	111.38%	100.00%	-
Tax	-26,556	-26,469	-15,102	-17,392	-23,211	-22,542	-21,190	16.19%
YoY %	-0.33%	-75.27%	13.17%	25.07%	-2.97%	-6.38%	-	-
Horiz. %	125.32%	124.91%	71.27%	82.08%	109.54%	106.38%	100.00%	-
NP	72,303	61,644	28,968	29,756	72,978	75,282	66,642	5.57%
YoY %	17.29%	112.80%	-2.65%	-59.23%	-3.06%	12.96%	-	-
Horiz. %	108.49%	92.50%	43.47%	44.65%	109.51%	112.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,980	62,753	30,930	31,940	74,394	71,124	62,954	12.32%
YoY %	19.48%	102.89%	-3.16%	-57.07%	4.60%	12.98%	-	-
Horiz. %	119.10%	99.68%	49.13%	50.74%	118.17%	112.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.86%	30.04%	34.27%	36.89%	24.13%	23.04%	24.13%	-
YoY %	-10.59%	-12.34%	-7.10%	52.88%	4.73%	-4.52%	-	-
Horiz. %	111.31%	124.49%	142.02%	152.88%	100.00%	95.48%	100.00%	-
Total Cost	754,975	748,654	706,504	689,972	593,657	558,768	530,014	26.51%
YoY %	0.84%	5.97%	2.40%	16.22%	6.24%	5.43%	-	-
Horiz. %	142.44%	141.25%	133.30%	130.18%	112.01%	105.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	813,155	787,418	757,162	755,569	750,527	731,107	707,589	9.68%
YoY %	3.27%	4.00%	0.21%	0.67%	2.66%	3.32%	-	-
Horiz. %	114.92%	111.28%	107.01%	106.78%	106.07%	103.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	20,586	27,448	12,869	25,758	6,433	8,576	12,865	36.68%
YoY %	-25.00%	113.29%	-50.04%	300.40%	-24.99%	-33.34%	-	-
Horiz. %	160.02%	213.35%	100.03%	200.22%	50.00%	66.66%	100.00%	-
Div Payout %	27.46%	43.74%	41.61%	80.65%	8.65%	12.06%	20.44%	-
YoY %	-37.22%	5.12%	-48.41%	832.37%	-28.28%	-41.00%	-	-
Horiz. %	134.34%	213.99%	203.57%	394.57%	42.32%	59.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	813,155	787,418	757,162	755,569	750,527	731,107	707,589	9.68%
YoY %	3.27%	4.00%	0.21%	0.67%	2.66%	3.32%	-	-
Horiz. %	114.92%	111.28%	107.01%	106.78%	106.07%	103.32%	100.00%	-
NOSH	257,327	257,326	214,493	214,650	214,436	214,401	214,420	12.89%
YoY %	0.00%	19.97%	-0.07%	0.10%	0.02%	-0.01%	-	-
Horiz. %	120.01%	120.01%	100.03%	100.11%	100.01%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	8.74%	7.61%	3.94%	4.13%	10.95%	11.87%	11.17%	-
YoY %	14.85%	93.15%	-4.60%	-62.28%	-7.75%	6.27%	-	-
Horiz. %	78.25%	68.13%	35.27%	36.97%	98.03%	106.27%	100.00%	-
ROE	9.22%	7.97%	4.08%	4.23%	9.91%	9.73%	8.90%	-
YoY %	15.68%	95.34%	-3.55%	-57.32%	1.85%	9.33%	-	-
Horiz. %	103.60%	89.55%	45.84%	47.53%	111.35%	109.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	321.49	314.89	342.89	335.30	310.88	295.73	278.26	10.07%
YoY %	2.10%	-8.17%	2.26%	7.86%	5.12%	6.28%	-	-
Horiz. %	115.54%	113.16%	123.23%	120.50%	111.72%	106.28%	100.00%	-
EPS	24.28	24.39	14.42	14.88	28.91	33.17	29.36	-11.86%
YoY %	-0.45%	69.14%	-3.09%	-48.53%	-12.84%	12.98%	-	-
Horiz. %	82.70%	83.07%	49.11%	50.68%	98.47%	112.98%	100.00%	-
DPS	8.00	10.67	6.00	12.00	3.00	4.00	6.00	21.07%
YoY %	-25.02%	77.83%	-50.00%	300.00%	-25.00%	-33.33%	-	-
Horiz. %	133.33%	177.83%	100.00%	200.00%	50.00%	66.67%	100.00%	-
NAPS	3.16	3.06	3.53	3.52	3.50	3.41	3.30	-2.84%
YoY %	3.27%	-13.31%	0.28%	0.57%	2.64%	3.33%	-	-
Horiz. %	95.76%	92.73%	106.97%	106.67%	106.06%	103.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 214,650
RPS	186.05	182.23	165.41	161.87	149.93	142.60	134.19	24.26%
YoY %	2.10%	10.17%	2.19%	7.96%	5.14%	6.27%	-	-
Horiz. %	138.65%	135.80%	123.27%	120.63%	111.73%	106.27%	100.00%	-
EPS	16.86	14.11	6.96	7.18	16.73	16.00	14.16	12.30%
YoY %	19.49%	102.73%	-3.06%	-57.08%	4.56%	12.99%	-	-
Horiz. %	119.07%	99.65%	49.15%	50.71%	118.15%	112.99%	100.00%	-
DPS	4.63	6.17	2.89	5.79	1.45	1.93	2.89	36.79%
YoY %	-24.96%	113.49%	-50.09%	299.31%	-24.87%	-33.22%	-	-
Horiz. %	160.21%	213.49%	100.00%	200.35%	50.17%	66.78%	100.00%	-
NAPS	1.8288	1.7709	1.7028	1.6993	1.6879	1.6443	1.5914	9.68%
YoY %	3.27%	4.00%	0.21%	0.68%	2.65%	3.32%	-	-
Horiz. %	114.92%	111.28%	107.00%	106.78%	106.06%	103.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	3.33	3.28	3.54	4.09	3.34	3.01	2.92	-
P/RPS	1.04	1.04	1.03	1.22	1.07	1.02	1.05	-0.63%
YoY %	0.00%	0.97%	-15.57%	14.02%	4.90%	-2.86%	-	-
Horiz. %	99.05%	99.05%	98.10%	116.19%	101.90%	97.14%	100.00%	-
P/EPS	11.43	13.45	24.55	27.49	9.63	9.07	9.95	9.65%
YoY %	-15.02%	-45.21%	-10.69%	185.46%	6.17%	-8.84%	-	-
Horiz. %	114.87%	135.18%	246.73%	276.28%	96.78%	91.16%	100.00%	-
EY	8.75	7.43	4.07	3.64	10.39	11.02	10.05	-8.79%
YoY %	17.77%	82.56%	11.81%	-64.97%	-5.72%	9.65%	-	-
Horiz. %	87.06%	73.93%	40.50%	36.22%	103.38%	109.65%	100.00%	-
DY	2.40	3.25	1.69	2.93	0.90	1.33	2.05	11.04%
YoY %	-26.15%	92.31%	-42.32%	225.56%	-32.33%	-35.12%	-	-
Horiz. %	117.07%	158.54%	82.44%	142.93%	43.90%	64.88%	100.00%	-
P/NAPS	1.05	1.07	1.00	1.16	0.95	0.88	0.88	12.45%
YoY %	-1.87%	7.00%	-13.79%	22.11%	7.95%	0.00%	-	-
Horiz. %	119.32%	121.59%	113.64%	131.82%	107.95%	100.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/02/11	26/11/10	27/08/10	27/05/10	23/02/10	19/11/09	17/08/09	-
Price	3.53	3.32	3.88	3.45	3.23	3.22	3.28	-
P/RPS	1.10	1.05	1.13	1.03	1.04	1.09	1.18	-4.56%
YoY %	4.76%	-7.08%	9.71%	-0.96%	-4.59%	-7.63%	-	-
Horiz. %	93.22%	88.98%	95.76%	87.29%	88.14%	92.37%	100.00%	-
P/EPS	12.11	13.61	26.91	23.19	9.31	9.71	11.17	5.51%
YoY %	-11.02%	-49.42%	16.04%	149.09%	-4.12%	-13.07%	-	-
Horiz. %	108.42%	121.84%	240.91%	207.61%	83.35%	86.93%	100.00%	-
EY	8.25	7.35	3.72	4.31	10.74	10.30	8.95	-5.27%
YoY %	12.24%	97.58%	-13.69%	-59.87%	4.27%	15.08%	-	-
Horiz. %	92.18%	82.12%	41.56%	48.16%	120.00%	115.08%	100.00%	-
DY	2.27	3.21	1.55	3.48	0.93	1.24	1.83	15.40%
YoY %	-29.28%	107.10%	-55.46%	274.19%	-25.00%	-32.24%	-	-
Horiz. %	124.04%	175.41%	84.70%	190.16%	50.82%	67.76%	100.00%	-
P/NAPS	1.12	1.08	1.10	0.98	0.92	0.94	0.99	8.54%
YoY %	3.70%	-1.82%	12.24%	6.52%	-2.13%	-5.05%	-	-
Horiz. %	113.13%	109.09%	111.11%	98.99%	92.93%	94.95%	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