[TAANN] QoQ TTM Result on 30-Jun-2004 [#2]

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
TTM Result
Revenue	522,275	505,292	489,083	445,686	408,760	371,711	341,645	32.66%
YoY %	3.36%	3.31%	9.74%	9.03%	9.97%	8.80%	-	-
Horiz. %	152.87%	147.90%	143.16%	130.45%	119.64%	108.80%	100.00%	-
PBT	121,058	118,456	119,004	103,362	82,690	74,712	72,418	40.80%
YoY %	2.20%	-0.46%	15.13%	25.00%	10.68%	3.17%	-	-
Horiz. %	167.17%	163.57%	164.33%	142.73%	114.18%	103.17%	100.00%	-
Tax	-30,341	-28,189	-22,052	-16,412	-8,631	-6,444	-8,077	141.45%
YoY %	-7.63%	-27.83%	-34.37%	-90.15%	-33.94%	20.22%	-	-
Horiz. %	375.65%	349.00%	273.02%	203.19%	106.86%	79.78%	100.00%	-
NP	90,717	90,267	96,952	86,950	74,059	68,268	64,341	25.71%
YoY %	0.50%	-6.90%	11.50%	17.41%	8.48%	6.10%	-	-
Horiz. %	140.99%	140.29%	150.68%	135.14%	115.10%	106.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,717	90,267	96,952	86,410	72,979	66,648	63,757	26.47%
YoY %	0.50%	-6.90%	12.20%	18.40%	9.50%	4.53%	-	-
Horiz. %	142.29%	141.58%	152.06%	135.53%	114.46%	104.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.06%	23.80%	18.53%	15.88%	10.44%	8.63%	11.15%	-
YoY %	5.29%	28.44%	16.69%	52.11%	20.97%	-22.60%	-	-
Horiz. %	224.75%	213.45%	166.19%	142.42%	93.63%	77.40%	100.00%	-
Total Cost	431,558	415,025	392,131	358,736	334,701	303,443	277,304	34.25%
YoY %	3.98%	5.84%	9.31%	7.18%	10.30%	9.43%	-	-
Horiz. %	155.63%	149.66%	141.41%	129.37%	120.70%	109.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	442,633	419,941	402,205	389,182	439,743	440,862	385,799	9.58%
YoY %	5.40%	4.41%	3.35%	-11.50%	-0.25%	14.27%	-	-
Horiz. %	114.73%	108.85%	104.25%	100.88%	113.98%	114.27%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Dividend
Div	42,804	59,336	50,801	50,801	50,163	33,631	31,231	23.36%
YoY %	-27.86%	16.80%	0.00%	1.27%	49.16%	7.68%	-	-
Horiz. %	137.06%	189.99%	162.66%	162.66%	160.62%	107.68%	100.00%	-
Div Payout %	47.18%	65.73%	52.40%	58.79%	68.74%	50.46%	48.99%	-
YoY %	-28.22%	25.44%	-10.87%	-14.47%	36.23%	3.00%	-	-
Horiz. %	96.31%	134.17%	106.96%	120.00%	140.31%	103.00%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Equity
Net Worth	442,633	419,941	402,205	389,182	439,743	440,862	385,799	9.58%
YoY %	5.40%	4.41%	3.35%	-11.50%	-0.25%	14.27%	-	-
Horiz. %	114.73%	108.85%	104.25%	100.88%	113.98%	114.27%	100.00%	-
NOSH	173,581	173,529	168,286	167,751	165,317	174,945	163,474	4.07%
YoY %	0.03%	3.12%	0.32%	1.47%	-5.50%	7.02%	-	-
Horiz. %	106.18%	106.15%	102.94%	102.62%	101.13%	107.02%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Ratio Analysis
NP Margin	17.37%	17.86%	19.82%	19.51%	18.12%	18.37%	18.83%	-
YoY %	-2.74%	-9.89%	1.59%	7.67%	-1.36%	-2.44%	-	-
Horiz. %	92.25%	94.85%	105.26%	103.61%	96.23%	97.56%	100.00%	-
ROE	20.49%	21.50%	24.11%	22.20%	16.60%	15.12%	16.53%	-
YoY %	-4.70%	-10.83%	8.60%	33.73%	9.79%	-8.53%	-	-
Horiz. %	123.96%	130.07%	145.86%	134.30%	100.42%	91.47%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Per Share
RPS	300.88	291.19	290.62	265.68	247.26	212.47	208.99	27.47%
YoY %	3.33%	0.20%	9.39%	7.45%	16.37%	1.67%	-	-
Horiz. %	143.97%	139.33%	139.06%	127.13%	118.31%	101.67%	100.00%	-
EPS	52.26	52.02	57.61	51.51	44.14	38.10	39.00	21.52%
YoY %	0.46%	-9.70%	11.84%	16.70%	15.85%	-2.31%	-	-
Horiz. %	134.00%	133.38%	147.72%	132.08%	113.18%	97.69%	100.00%	-
DPS	24.66	34.19	30.19	30.28	30.34	19.22	19.11	18.50%
YoY %	-27.87%	13.25%	-0.30%	-0.20%	57.86%	0.58%	-	-
Horiz. %	129.04%	178.91%	157.98%	158.45%	158.77%	100.58%	100.00%	-
NAPS	2.55	2.42	2.39	2.32	2.66	2.52	2.36	5.29%
YoY %	5.37%	1.26%	3.02%	-12.78%	5.56%	6.78%	-	-
Horiz. %	108.05%	102.54%	101.27%	98.31%	112.71%	106.78%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 167,751
RPS	117.46	113.64	109.99	100.23	91.93	83.60	76.84	32.66%
YoY %	3.36%	3.32%	9.74%	9.03%	9.96%	8.80%	-	-
Horiz. %	152.86%	147.89%	143.14%	130.44%	119.64%	108.80%	100.00%	-
EPS	20.40	20.30	21.80	19.43	16.41	14.99	14.34	26.46%
YoY %	0.49%	-6.88%	12.20%	18.40%	9.47%	4.53%	-	-
Horiz. %	142.26%	141.56%	152.02%	135.50%	114.44%	104.53%	100.00%	-
DPS	9.63	13.34	11.43	11.43	11.28	7.56	7.02	23.43%
YoY %	-27.81%	16.71%	0.00%	1.33%	49.21%	7.69%	-	-
Horiz. %	137.18%	190.03%	162.82%	162.82%	160.68%	107.69%	100.00%	-
NAPS	0.9955	0.9444	0.9046	0.8753	0.989	0.9915	0.8677	9.58%
YoY %	5.41%	4.40%	3.35%	-11.50%	-0.25%	14.27%	-	-
Horiz. %	114.73%	108.84%	104.25%	100.88%	113.98%	114.27%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	-
Price	4.44	4.48	4.62	4.86	4.62	3.33	2.90	-
P/RPS	1.48	1.54	1.59	1.83	1.87	1.57	1.39	4.26%
YoY %	-3.90%	-3.14%	-13.11%	-2.14%	19.11%	12.95%	-	-
Horiz. %	106.47%	110.79%	114.39%	131.65%	134.53%	112.95%	100.00%	-
P/EPS	8.50	8.61	8.02	9.43	10.47	8.74	7.44	9.27%
YoY %	-1.28%	7.36%	-14.95%	-9.93%	19.79%	17.47%	-	-
Horiz. %	114.25%	115.73%	107.80%	126.75%	140.73%	117.47%	100.00%	-
EY	11.77	11.61	12.47	10.60	9.56	11.44	13.45	-8.50%
YoY %	1.38%	-6.90%	17.64%	10.88%	-16.43%	-14.94%	-	-
Horiz. %	87.51%	86.32%	92.71%	78.81%	71.08%	85.06%	100.00%	-
DY	5.55	7.63	6.53	6.23	6.57	5.77	6.59	-10.80%
YoY %	-27.26%	16.85%	4.82%	-5.18%	13.86%	-12.44%	-	-
Horiz. %	84.22%	115.78%	99.09%	94.54%	99.70%	87.56%	100.00%	-
P/NAPS	1.74	1.85	1.93	2.09	1.74	1.32	1.23	25.99%
YoY %	-5.95%	-4.15%	-7.66%	20.11%	31.82%	7.32%	-	-
Horiz. %	141.46%	150.41%	156.91%	169.92%	141.46%	107.32%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	20/04/05	27/01/05	22/10/04	30/08/04	27/05/04	26/02/04	28/11/03	-
Price	4.48	4.51	4.83	4.55	4.76	3.58	3.03	-
P/RPS	1.49	1.55	1.66	1.71	1.93	1.68	1.45	1.82%
YoY %	-3.87%	-6.63%	-2.92%	-11.40%	14.88%	15.86%	-	-
Horiz. %	102.76%	106.90%	114.48%	117.93%	133.10%	115.86%	100.00%	-
P/EPS	8.57	8.67	8.38	8.83	10.78	9.40	7.77	6.74%
YoY %	-1.15%	3.46%	-5.10%	-18.09%	14.68%	20.98%	-	-
Horiz. %	110.30%	111.58%	107.85%	113.64%	138.74%	120.98%	100.00%	-
EY	11.67	11.53	11.93	11.32	9.27	10.64	12.87	-6.31%
YoY %	1.21%	-3.35%	5.39%	22.11%	-12.88%	-17.33%	-	-
Horiz. %	90.68%	89.59%	92.70%	87.96%	72.03%	82.67%	100.00%	-
DY	5.50	7.58	6.25	6.66	6.37	5.37	6.31	-8.74%
YoY %	-27.44%	21.28%	-6.16%	4.55%	18.62%	-14.90%	-	-
Horiz. %	87.16%	120.13%	99.05%	105.55%	100.95%	85.10%	100.00%	-
P/NAPS	1.76	1.86	2.02	1.96	1.79	1.42	1.28	23.62%
YoY %	-5.38%	-7.92%	3.06%	9.50%	26.06%	10.94%	-	-
Horiz. %	137.50%	145.31%	157.81%	153.12%	139.84%	110.94%	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