[TAANN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	475,538	298,328	136,362	740,139	578,749	357,319	163,620	103.52%
YoY %	59.40%	118.78%	-81.58%	27.89%	61.97%	118.38%	-	-
Horiz. %	290.64%	182.33%	83.34%	452.35%	353.72%	218.38%	100.00%	-
PBT	73,369	43,916	11,412	47,701	71,312	41,288	16,645	168.59%
YoY %	67.07%	284.82%	-76.08%	-33.11%	72.72%	148.05%	-	-
Horiz. %	440.79%	263.84%	68.56%	286.58%	428.43%	248.05%	100.00%	-
Tax	-16,907	-10,595	-3,381	-8,947	-14,810	-6,995	-2,797	231.46%
YoY %	-59.58%	-213.37%	62.21%	39.59%	-111.72%	-150.09%	-	-
Horiz. %	604.47%	378.80%	120.88%	319.88%	529.50%	250.09%	100.00%	-
NP	56,462	33,321	8,031	38,754	56,502	34,293	13,848	155.00%
YoY %	69.45%	314.90%	-79.28%	-31.41%	64.76%	147.64%	-	-
Horiz. %	407.73%	240.62%	57.99%	279.85%	408.02%	247.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,343	31,477	8,710	40,390	56,595	34,201	13,902	144.89%
YoY %	69.47%	261.39%	-78.44%	-28.63%	65.48%	146.01%	-	-
Horiz. %	383.71%	226.42%	62.65%	290.53%	407.10%	246.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.04%	24.13%	29.63%	18.76%	20.77%	16.94%	16.80%	-
YoY %	-4.52%	-18.56%	57.94%	-9.68%	22.61%	0.83%	-	-
Horiz. %	137.14%	143.63%	176.37%	111.67%	123.63%	100.83%	100.00%	-
Total Cost	419,076	265,007	128,331	701,385	522,247	323,026	149,772	98.44%
YoY %	58.14%	106.50%	-81.70%	34.30%	61.67%	115.68%	-	-
Horiz. %	279.81%	176.94%	85.68%	468.30%	348.69%	215.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	731,107	707,589	675,775	665,061	703,949	704,201	684,373	4.49%
YoY %	3.32%	4.71%	1.61%	-5.52%	-0.04%	2.90%	-	-
Horiz. %	106.83%	103.39%	98.74%	97.18%	102.86%	102.90%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	6,432	6,432	-	32,180	32,192	21,469	10,726	-28.86%
YoY %	0.00%	0.00%	-	-0.04%	49.95%	100.16%	-	-
Horiz. %	59.97%	59.97%	-	300.02%	300.13%	200.16%	100.00%	-
Div Payout %	12.06%	20.44%	-	79.67%	56.88%	62.77%	77.16%	-
YoY %	-41.00%	0.00%	-	40.07%	-9.38%	-18.65%	-	-
Horiz. %	15.63%	26.49%	-	103.25%	73.72%	81.35%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	731,107	707,589	675,775	665,061	703,949	704,201	684,373	4.49%
YoY %	3.32%	4.71%	1.61%	-5.52%	-0.04%	2.90%	-	-
Horiz. %	106.83%	103.39%	98.74%	97.18%	102.86%	102.90%	100.00%	-
NOSH	214,401	214,420	214,532	214,535	214,618	214,695	214,537	-0.04%
YoY %	-0.01%	-0.05%	-0.00%	-0.04%	-0.04%	0.07%	-	-
Horiz. %	99.94%	99.95%	100.00%	100.00%	100.04%	100.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	11.87%	11.17%	5.89%	5.24%	9.76%	9.60%	8.46%	-
YoY %	6.27%	89.64%	12.40%	-46.31%	1.67%	13.48%	-	-
Horiz. %	140.31%	132.03%	69.62%	61.94%	115.37%	113.48%	100.00%	-
ROE	7.30%	4.45%	1.29%	6.07%	8.04%	4.86%	2.03%	-
YoY %	64.04%	244.96%	-78.75%	-24.50%	65.43%	139.41%	-	-
Horiz. %	359.61%	219.21%	63.55%	299.01%	396.06%	239.41%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	221.80	139.13	63.56	345.00	269.66	166.43	76.27	103.60%
YoY %	59.42%	118.90%	-81.58%	27.94%	62.03%	118.21%	-	-
Horiz. %	290.81%	182.42%	83.34%	452.34%	353.56%	218.21%	100.00%	-
EPS	24.88	14.68	4.06	18.80	26.37	15.93	6.48	144.99%
YoY %	69.48%	261.58%	-78.40%	-28.71%	65.54%	145.83%	-	-
Horiz. %	383.95%	226.54%	62.65%	290.12%	406.94%	245.83%	100.00%	-
DPS	3.00	3.00	0.00	15.00	15.00	10.00	5.00	-28.84%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	100.00%	-	-
Horiz. %	60.00%	60.00%	0.00%	300.00%	300.00%	200.00%	100.00%	-
NAPS	3.41	3.30	3.15	3.10	3.28	3.28	3.19	4.54%
YoY %	3.33%	4.76%	1.61%	-5.49%	0.00%	2.82%	-	-
Horiz. %	106.90%	103.45%	98.75%	97.18%	102.82%	102.82%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 214,542
RPS	107.99	67.75	30.97	168.08	131.43	81.14	37.16	103.51%
YoY %	59.39%	118.76%	-81.57%	27.89%	61.98%	118.35%	-	-
Horiz. %	290.61%	182.32%	83.34%	452.31%	353.69%	218.35%	100.00%	-
EPS	12.11	7.15	1.98	9.17	12.85	7.77	3.16	144.69%
YoY %	69.37%	261.11%	-78.41%	-28.64%	65.38%	145.89%	-	-
Horiz. %	383.23%	226.27%	62.66%	290.19%	406.65%	245.89%	100.00%	-
DPS	1.46	1.46	0.00	7.31	7.31	4.88	2.44	-28.96%
YoY %	0.00%	0.00%	0.00%	0.00%	49.80%	100.00%	-	-
Horiz. %	59.84%	59.84%	0.00%	299.59%	299.59%	200.00%	100.00%	-
NAPS	1.6603	1.6069	1.5346	1.5103	1.5986	1.5992	1.5542	4.49%
YoY %	3.32%	4.71%	1.61%	-5.52%	-0.04%	2.90%	-	-
Horiz. %	106.83%	103.39%	98.74%	97.18%	102.86%	102.90%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	3.01	2.92	2.05	2.50	3.26	4.72	4.72	-
P/RPS	1.36	2.10	3.23	0.72	1.21	2.84	6.19	-63.55%
YoY %	-35.24%	-34.98%	348.61%	-40.50%	-57.39%	-54.12%	-	-
Horiz. %	21.97%	33.93%	52.18%	11.63%	19.55%	45.88%	100.00%	-
P/EPS	12.10	19.89	50.49	13.28	12.36	29.63	72.84	-69.74%
YoY %	-39.17%	-60.61%	280.20%	7.44%	-58.29%	-59.32%	-	-
Horiz. %	16.61%	27.31%	69.32%	18.23%	16.97%	40.68%	100.00%	-
EY	8.27	5.03	1.98	7.53	8.09	3.38	1.37	231.16%
YoY %	64.41%	154.04%	-73.71%	-6.92%	139.35%	146.72%	-	-
Horiz. %	603.65%	367.15%	144.53%	549.64%	590.51%	246.72%	100.00%	-
DY	1.00	1.03	0.00	6.00	4.60	2.12	1.06	-3.80%
YoY %	-2.91%	0.00%	0.00%	30.43%	116.98%	100.00%	-	-
Horiz. %	94.34%	97.17%	0.00%	566.04%	433.96%	200.00%	100.00%	-
P/NAPS	0.88	0.88	0.65	0.81	0.99	1.44	1.48	-29.26%
YoY %	0.00%	35.38%	-19.75%	-18.18%	-31.25%	-2.70%	-	-
Horiz. %	59.46%	59.46%	43.92%	54.73%	66.89%	97.30%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	17/08/09	22/05/09	26/02/09	20/11/08	28/08/08	26/05/08	-
Price	3.22	3.28	2.49	1.56	2.78	4.27	5.28	-
P/RPS	1.45	2.36	3.92	0.45	1.03	2.57	6.92	-64.68%
YoY %	-38.56%	-39.80%	771.11%	-56.31%	-59.92%	-62.86%	-	-
Horiz. %	20.95%	34.10%	56.65%	6.50%	14.88%	37.14%	100.00%	-
P/EPS	12.94	22.34	61.33	8.29	10.54	26.80	81.48	-70.64%
YoY %	-42.08%	-63.57%	639.81%	-21.35%	-60.67%	-67.11%	-	-
Horiz. %	15.88%	27.42%	75.27%	10.17%	12.94%	32.89%	100.00%	-
EY	7.73	4.48	1.63	12.07	9.49	3.73	1.23	240.17%
YoY %	72.54%	174.85%	-86.50%	27.19%	154.42%	203.25%	-	-
Horiz. %	628.46%	364.23%	132.52%	981.30%	771.54%	303.25%	100.00%	-
DY	0.93	0.91	0.00	9.62	5.40	2.34	0.95	-1.40%
YoY %	2.20%	0.00%	0.00%	78.15%	130.77%	146.32%	-	-
Horiz. %	97.89%	95.79%	0.00%	1,012.63%	568.42%	246.32%	100.00%	-
P/NAPS	0.94	0.99	0.79	0.50	0.85	1.30	1.66	-31.53%
YoY %	-5.05%	25.32%	58.00%	-41.18%	-34.62%	-21.69%	-	-
Horiz. %	56.63%	59.64%	47.59%	30.12%	51.20%	78.31%	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