[TAANN] QoQ Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Quarter Result
Revenue	174,257	184,890	149,321	195,987	170,365	137,518	133,091	19.66%
YoY %	-5.75%	23.82%	-23.81%	15.04%	23.89%	3.33%	-	-
Horiz. %	130.93%	138.92%	112.19%	147.26%	128.01%	103.33%	100.00%	-
PBT	38,130	33,839	33,375	61,499	52,601	29,818	20,686	50.27%
YoY %	12.68%	1.39%	-45.73%	16.92%	76.41%	44.15%	-	-
Horiz. %	184.33%	163.58%	161.34%	297.30%	254.28%	144.15%	100.00%	-
Tax	-7,918	-6,574	-6,260	-14,752	-10,540	-5,633	-3,365	76.81%
YoY %	-20.44%	-5.02%	57.57%	-39.96%	-87.11%	-67.40%	-	-
Horiz. %	235.30%	195.36%	186.03%	438.40%	313.22%	167.40%	100.00%	-
NP	30,212	27,265	27,115	46,747	42,061	24,185	17,321	44.85%
YoY %	10.81%	0.55%	-42.00%	11.14%	73.91%	39.63%	-	-
Horiz. %	174.42%	157.41%	156.54%	269.89%	242.83%	139.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,042	27,539	27,081	47,084	42,065	24,070	17,212	44.91%
YoY %	9.09%	1.69%	-42.48%	11.93%	74.76%	39.84%	-	-
Horiz. %	174.54%	160.00%	157.34%	273.55%	244.39%	139.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.77%	19.43%	18.76%	23.99%	20.04%	18.89%	16.27%	-
YoY %	6.90%	3.57%	-21.80%	19.71%	6.09%	16.10%	-	-
Horiz. %	127.66%	119.42%	115.30%	147.45%	123.17%	116.10%	100.00%	-
Total Cost	144,045	157,625	122,206	149,240	128,304	113,333	115,770	15.66%
YoY %	-8.62%	28.98%	-18.11%	16.32%	13.21%	-2.11%	-	-
Horiz. %	124.42%	136.15%	105.56%	128.91%	110.83%	97.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	675,945	658,961	652,347	381,835	612,597	558,579	550,291	14.68%
YoY %	2.58%	1.01%	70.85%	-37.67%	9.67%	1.51%	-	-
Horiz. %	122.83%	119.75%	118.55%	69.39%	111.32%	101.51%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	10,729	10,732	21,458	28,637	35,512	17,620	-	-
YoY %	-0.03%	-49.99%	-25.07%	-19.36%	101.54%	0.00%	-	-
Horiz. %	60.89%	60.91%	121.78%	162.53%	201.54%	100.00%	-	-
Div Payout %	35.71%	38.97%	79.24%	60.82%	84.42%	73.21%	-	-
YoY %	-8.37%	-50.82%	30.29%	-27.96%	15.31%	0.00%	-	-
Horiz. %	48.78%	53.23%	108.24%	83.08%	115.31%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	675,945	658,961	652,347	381,835	612,597	558,579	550,291	14.68%
YoY %	2.58%	1.01%	70.85%	-37.67%	9.67%	1.51%	-	-
Horiz. %	122.83%	119.75%	118.55%	69.39%	111.32%	101.51%	100.00%	-
NOSH	214,585	214,645	214,587	190,917	177,564	176,207	175,812	14.19%
YoY %	-0.03%	0.03%	12.40%	7.52%	0.77%	0.22%	-	-
Horiz. %	122.05%	122.09%	122.05%	108.59%	101.00%	100.22%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	17.34%	14.75%	18.16%	23.85%	24.69%	17.59%	13.01%	-
YoY %	17.56%	-18.78%	-23.86%	-3.40%	40.36%	35.20%	-	-
Horiz. %	133.28%	113.37%	139.58%	183.32%	189.78%	135.20%	100.00%	-
ROE	4.44%	4.18%	4.15%	12.33%	6.87%	4.31%	3.13%	-
YoY %	6.22%	0.72%	-66.34%	79.48%	59.40%	37.70%	-	-
Horiz. %	141.85%	133.55%	132.59%	393.93%	219.49%	137.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	81.21	86.14	69.58	102.66	95.95	78.04	75.70	4.79%
YoY %	-5.72%	23.80%	-32.22%	6.99%	22.95%	3.09%	-	-
Horiz. %	107.28%	113.79%	91.92%	135.61%	126.75%	103.09%	100.00%	-
EPS	14.00	12.83	12.62	21.96	23.69	13.66	9.79	26.90%
YoY %	9.12%	1.66%	-42.53%	-7.30%	73.43%	39.53%	-	-
Horiz. %	143.00%	131.05%	128.91%	224.31%	241.98%	139.53%	100.00%	-
DPS	5.00	5.00	10.00	15.00	20.00	10.00	0.00	-
YoY %	0.00%	-50.00%	-33.33%	-25.00%	100.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	150.00%	200.00%	100.00%	-	-
NAPS	3.15	3.07	3.04	2.00	3.45	3.17	3.13	0.42%
YoY %	2.61%	0.99%	52.00%	-42.03%	8.83%	1.28%	-	-
Horiz. %	100.64%	98.08%	97.12%	63.90%	110.22%	101.28%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 190,917
RPS	39.19	41.58	33.58	44.08	38.31	30.93	29.93	19.66%
YoY %	-5.75%	23.82%	-23.82%	15.06%	23.86%	3.34%	-	-
Horiz. %	130.94%	138.92%	112.20%	147.28%	128.00%	103.34%	100.00%	-
EPS	6.76	6.19	6.09	10.59	9.46	5.41	3.87	44.99%
YoY %	9.21%	1.64%	-42.49%	11.95%	74.86%	39.79%	-	-
Horiz. %	174.68%	159.95%	157.36%	273.64%	244.44%	139.79%	100.00%	-
DPS	2.41	2.41	4.83	6.44	7.99	3.96	0.00	-
YoY %	0.00%	-50.10%	-25.00%	-19.40%	101.77%	0.00%	-	-
Horiz. %	60.86%	60.86%	121.97%	162.63%	201.77%	100.00%	-	-
NAPS	1.5202	1.482	1.4671	0.8587	1.3777	1.2562	1.2376	14.68%
YoY %	2.58%	1.02%	70.85%	-37.67%	9.67%	1.50%	-	-
Horiz. %	122.83%	119.75%	118.54%	69.38%	111.32%	101.50%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	5.31	7.92	7.29	6.60	5.38	4.44	4.24	-
P/RPS	6.54	9.19	10.48	6.43	5.61	5.69	5.60	10.88%
YoY %	-28.84%	-12.31%	62.99%	14.62%	-1.41%	1.61%	-	-
Horiz. %	116.79%	164.11%	187.14%	114.82%	100.18%	101.61%	100.00%	-
P/EPS	37.93	61.73	57.77	26.76	22.71	32.50	43.31	-8.45%
YoY %	-38.55%	6.85%	115.88%	17.83%	-30.12%	-24.96%	-	-
Horiz. %	87.58%	142.53%	133.39%	61.79%	52.44%	75.04%	100.00%	-
EY	2.64	1.62	1.73	3.74	4.40	3.08	2.31	9.30%
YoY %	62.96%	-6.36%	-53.74%	-15.00%	42.86%	33.33%	-	-
Horiz. %	114.29%	70.13%	74.89%	161.90%	190.48%	133.33%	100.00%	-
DY	0.94	0.63	1.37	2.27	3.72	2.25	0.00	-
YoY %	49.21%	-54.01%	-39.65%	-38.98%	65.33%	0.00%	-	-
Horiz. %	41.78%	28.00%	60.89%	100.89%	165.33%	100.00%	-	-
P/NAPS	1.69	2.58	2.40	3.30	1.56	1.40	1.35	16.13%
YoY %	-34.50%	7.50%	-27.27%	111.54%	11.43%	3.70%	-	-
Horiz. %	125.19%	191.11%	177.78%	244.44%	115.56%	103.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	19/11/07	22/08/07	25/05/07	05/02/07	31/10/06	28/08/06	26/05/06	-
Price	4.72	5.14	7.36	7.64	7.22	5.28	4.51	-
P/RPS	5.81	5.97	10.58	7.44	7.53	6.77	5.96	-1.68%
YoY %	-2.68%	-43.57%	42.20%	-1.20%	11.23%	13.59%	-	-
Horiz. %	97.48%	100.17%	177.52%	124.83%	126.34%	113.59%	100.00%	-
P/EPS	33.71	40.06	58.32	30.98	30.48	38.65	46.07	-18.78%
YoY %	-15.85%	-31.31%	88.25%	1.64%	-21.14%	-16.11%	-	-
Horiz. %	73.17%	86.95%	126.59%	67.25%	66.16%	83.89%	100.00%	-
EY	2.97	2.50	1.71	3.23	3.28	2.59	2.17	23.24%
YoY %	18.80%	46.20%	-47.06%	-1.52%	26.64%	19.35%	-	-
Horiz. %	136.87%	115.21%	78.80%	148.85%	151.15%	119.35%	100.00%	-
DY	1.06	0.97	1.36	1.96	2.77	1.89	0.00	-
YoY %	9.28%	-28.68%	-30.61%	-29.24%	46.56%	0.00%	-	-
Horiz. %	56.08%	51.32%	71.96%	103.70%	146.56%	100.00%	-	-
P/NAPS	1.50	1.67	2.42	3.82	2.09	1.67	1.44	2.75%
YoY %	-10.18%	-30.99%	-36.65%	82.78%	25.15%	15.97%	-	-
Horiz. %	104.17%	115.97%	168.06%	265.28%	145.14%	115.97%	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