[TAANN] QoQ Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Quarter Result
Revenue	193,699	163,620	164,520	174,257	184,890	149,321	195,987	-0.78%
YoY %	18.38%	-0.55%	-5.59%	-5.75%	23.82%	-23.81%	-	-
Horiz. %	98.83%	83.49%	83.94%	88.91%	94.34%	76.19%	100.00%	-
PBT	24,643	16,645	14,893	38,130	33,839	33,375	61,499	-45.67%
YoY %	48.05%	11.76%	-60.94%	12.68%	1.39%	-45.73%	-	-
Horiz. %	40.07%	27.07%	24.22%	62.00%	55.02%	54.27%	100.00%	-
Tax	-4,198	-2,797	-4,058	-7,918	-6,574	-6,260	-14,752	-56.76%
YoY %	-50.09%	31.07%	48.75%	-20.44%	-5.02%	57.57%	-	-
Horiz. %	28.46%	18.96%	27.51%	53.67%	44.56%	42.43%	100.00%	-
NP	20,445	13,848	10,835	30,212	27,265	27,115	46,747	-42.41%
YoY %	47.64%	27.81%	-64.14%	10.81%	0.55%	-42.00%	-	-
Horiz. %	43.74%	29.62%	23.18%	64.63%	58.32%	58.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,300	13,902	11,818	30,042	27,539	27,081	47,084	-42.95%
YoY %	46.02%	17.63%	-60.66%	9.09%	1.69%	-42.48%	-	-
Horiz. %	43.11%	29.53%	25.10%	63.81%	58.49%	57.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.04%	16.80%	27.25%	20.77%	19.43%	18.76%	23.99%	-
YoY %	1.43%	-38.35%	31.20%	6.90%	3.57%	-21.80%	-	-
Horiz. %	71.03%	70.03%	113.59%	86.58%	80.99%	78.20%	100.00%	-
Total Cost	173,254	149,772	153,685	144,045	157,625	122,206	149,240	10.46%
YoY %	15.68%	-2.55%	6.69%	-8.62%	28.98%	-18.11%	-	-
Horiz. %	116.09%	100.36%	102.98%	96.52%	105.62%	81.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,847	684,373	643,721	675,945	658,961	652,347	381,835	50.39%
YoY %	2.85%	6.32%	-4.77%	2.58%	1.01%	70.85%	-	-
Horiz. %	184.33%	179.23%	168.59%	177.03%	172.58%	170.85%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	10,729	10,726	10,728	10,729	10,732	21,458	28,637	-48.06%
YoY %	0.03%	-0.02%	-0.01%	-0.03%	-49.99%	-25.07%	-	-
Horiz. %	37.47%	37.46%	37.46%	37.47%	37.48%	74.93%	100.00%	-
Div Payout %	52.85%	77.16%	90.78%	35.71%	38.97%	79.24%	60.82%	-
YoY %	-31.51%	-15.00%	154.21%	-8.37%	-50.82%	30.29%	-	-
Horiz. %	86.90%	126.87%	149.26%	58.71%	64.07%	130.29%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	703,847	684,373	643,721	675,945	658,961	652,347	381,835	50.39%
YoY %	2.85%	6.32%	-4.77%	2.58%	1.01%	70.85%	-	-
Horiz. %	184.33%	179.23%	168.59%	177.03%	172.58%	170.85%	100.00%	-
NOSH	214,587	214,537	214,573	214,585	214,645	214,587	190,917	8.11%
YoY %	0.02%	-0.02%	-0.01%	-0.03%	0.03%	12.40%	-	-
Horiz. %	112.40%	112.37%	112.39%	112.40%	112.43%	112.40%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	10.56%	8.46%	6.59%	17.34%	14.75%	18.16%	23.85%	-
YoY %	24.82%	28.38%	-62.00%	17.56%	-18.78%	-23.86%	-	-
Horiz. %	44.28%	35.47%	27.63%	72.70%	61.84%	76.14%	100.00%	-
ROE	2.88%	2.03%	1.84%	4.44%	4.18%	4.15%	12.33%	-
YoY %	41.87%	10.33%	-58.56%	6.22%	0.72%	-66.34%	-	-
Horiz. %	23.36%	16.46%	14.92%	36.01%	33.90%	33.66%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	90.27	76.27	76.67	81.21	86.14	69.58	102.66	-8.22%
YoY %	18.36%	-0.52%	-5.59%	-5.72%	23.80%	-32.22%	-	-
Horiz. %	87.93%	74.29%	74.68%	79.11%	83.91%	67.78%	100.00%	-
EPS	9.46	6.48	5.51	14.00	12.83	12.62	21.96	-42.99%
YoY %	45.99%	17.60%	-60.64%	9.12%	1.66%	-42.53%	-	-
Horiz. %	43.08%	29.51%	25.09%	63.75%	58.42%	57.47%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	10.00	15.00	-51.95%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	-33.33%	-	-
Horiz. %	33.33%	33.33%	33.33%	33.33%	33.33%	66.67%	100.00%	-
NAPS	3.28	3.19	3.00	3.15	3.07	3.04	2.00	39.11%
YoY %	2.82%	6.33%	-4.76%	2.61%	0.99%	52.00%	-	-
Horiz. %	164.00%	159.50%	150.00%	157.50%	153.50%	152.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 214,585
RPS	43.56	36.80	37.00	39.19	41.58	33.58	44.08	-0.78%
YoY %	18.37%	-0.54%	-5.59%	-5.75%	23.82%	-23.82%	-	-
Horiz. %	98.82%	83.48%	83.94%	88.91%	94.33%	76.18%	100.00%	-
EPS	4.57	3.13	2.66	6.76	6.19	6.09	10.59	-42.92%
YoY %	46.01%	17.67%	-60.65%	9.21%	1.64%	-42.49%	-	-
Horiz. %	43.15%	29.56%	25.12%	63.83%	58.45%	57.51%	100.00%	-
DPS	2.41	2.41	2.41	2.41	2.41	4.83	6.44	-48.10%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.10%	-25.00%	-	-
Horiz. %	37.42%	37.42%	37.42%	37.42%	37.42%	75.00%	100.00%	-
NAPS	1.5829	1.5391	1.4477	1.5202	1.482	1.4671	0.8587	50.39%
YoY %	2.85%	6.31%	-4.77%	2.58%	1.02%	70.85%	-	-
Horiz. %	184.34%	179.24%	168.59%	177.04%	172.59%	170.85%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	4.72	4.72	4.86	5.31	7.92	7.29	6.60	-
P/RPS	5.23	6.19	6.34	6.54	9.19	10.48	6.43	-12.87%
YoY %	-15.51%	-2.37%	-3.06%	-28.84%	-12.31%	62.99%	-	-
Horiz. %	81.34%	96.27%	98.60%	101.71%	142.92%	162.99%	100.00%	-
P/EPS	49.89	72.84	88.24	37.93	61.73	57.77	26.76	51.53%
YoY %	-31.51%	-17.45%	132.64%	-38.55%	6.85%	115.88%	-	-
Horiz. %	186.43%	272.20%	329.75%	141.74%	230.68%	215.88%	100.00%	-
EY	2.00	1.37	1.13	2.64	1.62	1.73	3.74	-34.14%
YoY %	45.99%	21.24%	-57.20%	62.96%	-6.36%	-53.74%	-	-
Horiz. %	53.48%	36.63%	30.21%	70.59%	43.32%	46.26%	100.00%	-
DY	1.06	1.06	1.03	0.94	0.63	1.37	2.27	-39.83%
YoY %	0.00%	2.91%	9.57%	49.21%	-54.01%	-39.65%	-	-
Horiz. %	46.70%	46.70%	45.37%	41.41%	27.75%	60.35%	100.00%	-
P/NAPS	1.44	1.48	1.62	1.69	2.58	2.40	3.30	-42.49%
YoY %	-2.70%	-8.64%	-4.14%	-34.50%	7.50%	-27.27%	-	-
Horiz. %	43.64%	44.85%	49.09%	51.21%	78.18%	72.73%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	26/05/08	26/02/08	19/11/07	22/08/07	25/05/07	05/02/07	-
Price	4.27	5.28	4.24	4.72	5.14	7.36	7.64	-
P/RPS	4.73	6.92	5.53	5.81	5.97	10.58	7.44	-26.08%
YoY %	-31.65%	25.14%	-4.82%	-2.68%	-43.57%	42.20%	-	-
Horiz. %	63.58%	93.01%	74.33%	78.09%	80.24%	142.20%	100.00%	-
P/EPS	45.14	81.48	76.98	33.71	40.06	58.32	30.98	28.55%
YoY %	-44.60%	5.85%	128.36%	-15.85%	-31.31%	88.25%	-	-
Horiz. %	145.71%	263.01%	248.48%	108.81%	129.31%	188.25%	100.00%	-
EY	2.22	1.23	1.30	2.97	2.50	1.71	3.23	-22.13%
YoY %	80.49%	-5.38%	-56.23%	18.80%	46.20%	-47.06%	-	-
Horiz. %	68.73%	38.08%	40.25%	91.95%	77.40%	52.94%	100.00%	-
DY	1.17	0.95	1.18	1.06	0.97	1.36	1.96	-29.12%
YoY %	23.16%	-19.49%	11.32%	9.28%	-28.68%	-30.61%	-	-
Horiz. %	59.69%	48.47%	60.20%	54.08%	49.49%	69.39%	100.00%	-
P/NAPS	1.30	1.66	1.41	1.50	1.67	2.42	3.82	-51.28%
YoY %	-21.69%	17.73%	-6.00%	-10.18%	-30.99%	-36.65%	-	-
Horiz. %	34.03%	43.46%	36.91%	39.27%	43.72%	63.35%	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