[TAANN] QoQ TTM Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	831,455	769,920	769,550	787,589	775,651	789,936	801,013	2.52%
YoY %	7.99%	0.05%	-2.29%	1.54%	-1.81%	-1.38%	-	-
Horiz. %	103.80%	96.12%	96.07%	98.32%	96.83%	98.62%	100.00%	-
PBT	146,000	113,090	93,144	88,643	68,365	77,776	118,919	14.67%
YoY %	29.10%	21.41%	5.08%	29.66%	-12.10%	-34.60%	-	-
Horiz. %	122.77%	95.10%	78.33%	74.54%	57.49%	65.40%	100.00%	-
Tax	-27,247	-20,341	-33,944	-32,563	-24,874	-26,445	-37,225	-18.79%
YoY %	-33.95%	40.07%	-4.24%	-30.91%	5.94%	28.96%	-	-
Horiz. %	73.20%	54.64%	91.19%	87.48%	66.82%	71.04%	100.00%	-
NP	118,753	92,749	59,200	56,080	43,491	51,331	81,694	28.35%
YoY %	28.04%	56.67%	5.56%	28.95%	-15.27%	-37.17%	-	-
Horiz. %	145.36%	113.53%	72.47%	68.65%	53.24%	62.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,600	92,963	63,738	60,939	50,052	57,464	83,262	25.91%
YoY %	26.50%	45.85%	4.59%	21.75%	-12.90%	-30.98%	-	-
Horiz. %	141.24%	111.65%	76.55%	73.19%	60.11%	69.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.66%	17.99%	36.44%	36.73%	36.38%	34.00%	31.30%	-
YoY %	3.72%	-50.63%	-0.79%	0.96%	7.00%	8.63%	-	-
Horiz. %	59.62%	57.48%	116.42%	117.35%	116.23%	108.63%	100.00%	-
Total Cost	712,702	677,171	710,350	731,509	732,160	738,605	719,319	-0.61%
YoY %	5.25%	-4.67%	-2.89%	-0.09%	-0.87%	2.68%	-	-
Horiz. %	99.08%	94.14%	98.75%	101.69%	101.79%	102.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,044,347	1,007,850	996,378	989,658	949,485	743,614	959,843	5.79%
YoY %	3.62%	1.15%	0.68%	4.23%	27.69%	-22.53%	-	-
Horiz. %	108.80%	105.00%	103.81%	103.11%	98.92%	77.47%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	55,553	18,520	37,110	18,590	18,590	18,590	30,884	47.95%
YoY %	199.96%	-50.09%	99.62%	0.00%	0.00%	-39.81%	-	-
Horiz. %	179.88%	59.97%	120.16%	60.19%	60.19%	60.19%	100.00%	-
Div Payout %	47.24%	19.92%	58.22%	30.51%	37.14%	32.35%	37.09%	-
YoY %	137.15%	-65.78%	90.82%	-17.85%	14.81%	-12.78%	-	-
Horiz. %	127.37%	53.71%	156.97%	82.26%	100.13%	87.22%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	1,044,347	1,007,850	996,378	989,658	949,485	743,614	959,843	5.79%
YoY %	3.62%	1.15%	0.68%	4.23%	27.69%	-22.53%	-	-
Horiz. %	108.80%	105.00%	103.81%	103.11%	98.92%	77.47%	100.00%	-
NOSH	370,335	370,533	370,400	370,658	369,449	371,807	370,596	-0.04%
YoY %	-0.05%	0.04%	-0.07%	0.33%	-0.63%	0.33%	-	-
Horiz. %	99.93%	99.98%	99.95%	100.02%	99.69%	100.33%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	14.28%	12.05%	7.69%	7.12%	5.61%	6.50%	10.20%	-
YoY %	18.51%	56.70%	8.01%	26.92%	-13.69%	-36.27%	-	-
Horiz. %	140.00%	118.14%	75.39%	69.80%	55.00%	63.73%	100.00%	-
ROE	11.26%	9.22%	6.40%	6.16%	5.27%	7.73%	8.67%	-
YoY %	22.13%	44.06%	3.90%	16.89%	-31.82%	-10.84%	-	-
Horiz. %	129.87%	106.34%	73.82%	71.05%	60.78%	89.16%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	224.51	207.79	207.76	212.48	209.95	212.46	216.14	2.56%
YoY %	8.05%	0.01%	-2.22%	1.21%	-1.18%	-1.70%	-	-
Horiz. %	103.87%	96.14%	96.12%	98.31%	97.14%	98.30%	100.00%	-
EPS	31.75	25.09	17.21	16.44	13.55	15.46	22.47	25.94%
YoY %	26.54%	45.79%	4.68%	21.33%	-12.35%	-31.20%	-	-
Horiz. %	141.30%	111.66%	76.59%	73.16%	60.30%	68.80%	100.00%	-
DPS	15.00	5.00	10.00	5.00	5.00	5.00	8.33	48.06%
YoY %	200.00%	-50.00%	100.00%	0.00%	0.00%	-39.98%	-	-
Horiz. %	180.07%	60.02%	120.05%	60.02%	60.02%	60.02%	100.00%	-
NAPS	2.82	2.72	2.69	2.67	2.57	2.00	2.59	5.84%
YoY %	3.68%	1.12%	0.75%	3.89%	28.50%	-22.78%	-	-
Horiz. %	108.88%	105.02%	103.86%	103.09%	99.23%	77.22%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 370,658
RPS	186.99	173.15	173.07	177.13	174.44	177.66	180.15	2.51%
YoY %	7.99%	0.05%	-2.29%	1.54%	-1.81%	-1.38%	-	-
Horiz. %	103.80%	96.11%	96.07%	98.32%	96.83%	98.62%	100.00%	-
EPS	26.45	20.91	14.33	13.71	11.26	12.92	18.73	25.89%
YoY %	26.49%	45.92%	4.52%	21.76%	-12.85%	-31.02%	-	-
Horiz. %	141.22%	111.64%	76.51%	73.20%	60.12%	68.98%	100.00%	-
DPS	12.49	4.17	8.35	4.18	4.18	4.18	6.95	47.86%
YoY %	199.52%	-50.06%	99.76%	0.00%	0.00%	-39.86%	-	-
Horiz. %	179.71%	60.00%	120.14%	60.14%	60.14%	60.14%	100.00%	-
NAPS	2.3487	2.2666	2.2408	2.2257	2.1354	1.6724	2.1587	5.79%
YoY %	3.62%	1.15%	0.68%	4.23%	27.68%	-22.53%	-	-
Horiz. %	108.80%	105.00%	103.80%	103.10%	98.92%	77.47%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	4.18	4.17	3.80	3.82	3.49	3.50	3.92	-
P/RPS	1.86	2.01	1.83	1.80	1.66	1.65	1.81	1.83%
YoY %	-7.46%	9.84%	1.67%	8.43%	0.61%	-8.84%	-	-
Horiz. %	102.76%	111.05%	101.10%	99.45%	91.71%	91.16%	100.00%	-
P/EPS	13.16	16.62	22.08	23.23	25.76	22.65	17.45	-17.16%
YoY %	-20.82%	-24.73%	-4.95%	-9.82%	13.73%	29.80%	-	-
Horiz. %	75.42%	95.24%	126.53%	133.12%	147.62%	129.80%	100.00%	-
EY	7.60	6.02	4.53	4.30	3.88	4.42	5.73	20.73%
YoY %	26.25%	32.89%	5.35%	10.82%	-12.22%	-22.86%	-	-
Horiz. %	132.64%	105.06%	79.06%	75.04%	67.71%	77.14%	100.00%	-
DY	3.59	1.20	2.63	1.31	1.43	1.43	2.13	41.67%
YoY %	199.17%	-54.37%	100.76%	-8.39%	0.00%	-32.86%	-	-
Horiz. %	168.54%	56.34%	123.47%	61.50%	67.14%	67.14%	100.00%	-
P/NAPS	1.48	1.53	1.41	1.43	1.36	1.75	1.51	-1.33%
YoY %	-3.27%	8.51%	-1.40%	5.15%	-22.29%	15.89%	-	-
Horiz. %	98.01%	101.32%	93.38%	94.70%	90.07%	115.89%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	26/05/14	24/02/14	25/11/13	27/08/13	23/05/13	26/02/13	20/11/12	-
Price	4.26	4.10	4.11	3.80	3.64	3.35	3.70	-
P/RPS	1.90	1.97	1.98	1.79	1.73	1.58	1.71	7.28%
YoY %	-3.55%	-0.51%	10.61%	3.47%	9.49%	-7.60%	-	-
Horiz. %	111.11%	115.20%	115.79%	104.68%	101.17%	92.40%	100.00%	-
P/EPS	13.42	16.34	23.88	23.11	26.87	21.68	16.47	-12.77%
YoY %	-17.87%	-31.57%	3.33%	-13.99%	23.94%	31.63%	-	-
Horiz. %	81.48%	99.21%	144.99%	140.32%	163.15%	131.63%	100.00%	-
EY	7.45	6.12	4.19	4.33	3.72	4.61	6.07	14.64%
YoY %	21.73%	46.06%	-3.23%	16.40%	-19.31%	-24.05%	-	-
Horiz. %	122.73%	100.82%	69.03%	71.33%	61.29%	75.95%	100.00%	-
DY	3.52	1.22	2.43	1.32	1.37	1.49	2.25	34.80%
YoY %	188.52%	-49.79%	84.09%	-3.65%	-8.05%	-33.78%	-	-
Horiz. %	156.44%	54.22%	108.00%	58.67%	60.89%	66.22%	100.00%	-
P/NAPS	1.51	1.51	1.53	1.42	1.42	1.68	1.43	3.69%
YoY %	0.00%	-1.31%	7.75%	0.00%	-15.48%	17.48%	-	-
Horiz. %	105.59%	105.59%	106.99%	99.30%	99.30%	117.48%	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