[TAANN] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	933,936	910,814	820,111	818,605	790,148	736,043	710,205	20.00%
YoY %	2.54%	11.06%	0.18%	3.60%	7.35%	3.64%	-	-
Horiz. %	131.50%	128.25%	115.48%	115.26%	111.26%	103.64%	100.00%	-
PBT	206,871	185,965	125,729	98,859	88,905	74,308	96,564	66.10%
YoY %	11.24%	47.91%	27.18%	11.20%	19.64%	-23.05%	-	-
Horiz. %	214.23%	192.58%	130.20%	102.38%	92.07%	76.95%	100.00%	-
Tax	-51,707	-48,792	-33,420	-26,556	-26,156	-20,167	-24,178	65.91%
YoY %	-5.97%	-46.00%	-25.85%	-1.53%	-29.70%	16.59%	-	-
Horiz. %	213.86%	201.80%	138.22%	109.84%	108.18%	83.41%	100.00%	-
NP	155,164	137,173	92,309	72,303	62,749	54,141	72,386	66.17%
YoY %	13.12%	48.60%	27.67%	15.23%	15.90%	-25.21%	-	-
Horiz. %	214.36%	189.50%	127.52%	99.89%	86.69%	74.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,141	136,810	93,556	74,980	68,116	58,381	73,668	62.81%
YoY %	11.94%	46.23%	24.77%	10.08%	16.67%	-20.75%	-	-
Horiz. %	207.88%	185.71%	127.00%	101.78%	92.46%	79.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	26.24%	26.58%	26.86%	29.42%	27.14%	25.04%	-
YoY %	-4.76%	-1.28%	-1.04%	-8.70%	8.40%	8.39%	-	-
Horiz. %	99.80%	104.79%	106.15%	107.27%	117.49%	108.39%	100.00%	-
Total Cost	778,772	773,641	727,802	746,302	727,399	681,902	637,819	14.22%
YoY %	0.66%	6.30%	-2.48%	2.60%	6.67%	6.91%	-	-
Horiz. %	122.10%	121.29%	114.11%	117.01%	114.04%	106.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	617,667	617,577	772,122	771,988	771,986	642,979	643,951	-2.73%
YoY %	0.01%	-20.02%	0.02%	0.00%	20.06%	-0.15%	-	-
Horiz. %	95.92%	95.90%	119.90%	119.88%	119.88%	99.85%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	30,878	43,745	12,866	19,305	19,305	6,439	12,870	79.12%
YoY %	-29.41%	240.00%	-33.35%	0.00%	199.81%	-49.97%	-	-
Horiz. %	239.92%	339.90%	99.97%	150.00%	150.00%	50.03%	100.00%	-
Div Payout %	20.16%	31.98%	13.75%	25.75%	28.34%	11.03%	17.47%	-
YoY %	-36.96%	132.58%	-46.60%	-9.14%	156.94%	-36.86%	-	-
Horiz. %	115.40%	183.06%	78.71%	147.40%	162.22%	63.14%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	617,667	617,577	772,122	771,988	771,986	642,979	643,951	-2.73%
YoY %	0.01%	-20.02%	0.02%	0.00%	20.06%	-0.15%	-	-
Horiz. %	95.92%	95.90%	119.90%	119.88%	119.88%	99.85%	100.00%	-
NOSH	308,833	308,788	257,374	257,329	257,328	214,326	214,650	27.41%
YoY %	0.01%	19.98%	0.02%	0.00%	20.06%	-0.15%	-	-
Horiz. %	143.88%	143.86%	119.90%	119.88%	119.88%	99.85%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	16.61%	15.06%	11.26%	8.83%	7.94%	7.36%	10.19%	-
YoY %	10.29%	33.75%	27.52%	11.21%	7.88%	-27.77%	-	-
Horiz. %	163.00%	147.79%	110.50%	86.65%	77.92%	72.23%	100.00%	-
ROE	24.79%	22.15%	12.12%	9.71%	8.82%	9.08%	11.44%	-
YoY %	11.92%	82.76%	24.82%	10.09%	-2.86%	-20.63%	-	-
Horiz. %	216.70%	193.62%	105.94%	84.88%	77.10%	79.37%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	302.41	294.96	318.65	318.12	307.06	343.42	330.87	-5.81%
YoY %	2.53%	-7.43%	0.17%	3.60%	-10.59%	3.79%	-	-
Horiz. %	91.40%	89.15%	96.31%	96.15%	92.80%	103.79%	100.00%	-
EPS	49.59	44.31	36.35	29.14	26.47	27.24	34.32	27.78%
YoY %	11.92%	21.90%	24.74%	10.09%	-2.83%	-20.63%	-	-
Horiz. %	144.49%	129.11%	105.91%	84.91%	77.13%	79.37%	100.00%	-
DPS	10.00	14.17	5.00	7.50	7.50	3.00	6.00	40.52%
YoY %	-29.43%	183.40%	-33.33%	0.00%	150.00%	-50.00%	-	-
Horiz. %	166.67%	236.17%	83.33%	125.00%	125.00%	50.00%	100.00%	-
NAPS	2.00	2.00	3.00	3.00	3.00	3.00	3.00	-23.66%
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 257,329
RPS	212.09	206.84	186.24	185.90	179.44	167.15	161.28	20.01%
YoY %	2.54%	11.06%	0.18%	3.60%	7.35%	3.64%	-	-
Horiz. %	131.50%	128.25%	115.48%	115.27%	111.26%	103.64%	100.00%	-
EPS	34.78	31.07	21.25	17.03	15.47	13.26	16.73	62.81%
YoY %	11.94%	46.21%	24.78%	10.08%	16.67%	-20.74%	-	-
Horiz. %	207.89%	185.71%	127.02%	101.79%	92.47%	79.26%	100.00%	-
DPS	7.01	9.93	2.92	4.38	4.38	1.46	2.92	79.19%
YoY %	-29.41%	240.07%	-33.33%	0.00%	200.00%	-50.00%	-	-
Horiz. %	240.07%	340.07%	100.00%	150.00%	150.00%	50.00%	100.00%	-
NAPS	1.4027	1.4025	1.7534	1.7531	1.7531	1.4602	1.4624	-2.73%
YoY %	0.01%	-20.01%	0.02%	0.00%	20.06%	-0.15%	-	-
Horiz. %	95.92%	95.90%	119.90%	119.88%	119.88%	99.85%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.58	4.61	4.64	3.33	3.28	3.54	4.09	-
P/RPS	1.18	1.56	1.46	1.05	1.07	1.03	1.24	-3.24%
YoY %	-24.36%	6.85%	39.05%	-1.87%	3.88%	-16.94%	-	-
Horiz. %	95.16%	125.81%	117.74%	84.68%	86.29%	83.06%	100.00%	-
P/EPS	7.22	10.41	12.76	11.43	12.39	13.00	11.92	-28.39%
YoY %	-30.64%	-18.42%	11.64%	-7.75%	-4.69%	9.06%	-	-
Horiz. %	60.57%	87.33%	107.05%	95.89%	103.94%	109.06%	100.00%	-
EY	13.85	9.61	7.83	8.75	8.07	7.69	8.39	39.63%
YoY %	44.12%	22.73%	-10.51%	8.43%	4.94%	-8.34%	-	-
Horiz. %	165.08%	114.54%	93.33%	104.29%	96.19%	91.66%	100.00%	-
DY	2.79	3.07	1.08	2.25	2.29	0.85	1.47	53.23%
YoY %	-9.12%	184.26%	-52.00%	-1.75%	169.41%	-42.18%	-	-
Horiz. %	189.80%	208.84%	73.47%	153.06%	155.78%	57.82%	100.00%	-
P/NAPS	1.79	2.31	1.55	1.11	1.09	1.18	1.36	20.07%
YoY %	-22.51%	49.03%	39.64%	1.83%	-7.63%	-13.24%	-	-
Horiz. %	131.62%	169.85%	113.97%	81.62%	80.15%	86.76%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	22/08/11	27/05/11	21/02/11	26/11/10	27/08/10	27/05/10	-
Price	3.96	4.40	4.53	3.53	3.32	3.88	3.45	-
P/RPS	1.31	1.49	1.42	1.11	1.08	1.13	1.04	16.61%
YoY %	-12.08%	4.93%	27.93%	2.78%	-4.42%	8.65%	-	-
Horiz. %	125.96%	143.27%	136.54%	106.73%	103.85%	108.65%	100.00%	-
P/EPS	7.99	9.93	12.46	12.11	12.54	14.24	10.05	-14.16%
YoY %	-19.54%	-20.30%	2.89%	-3.43%	-11.94%	41.69%	-	-
Horiz. %	79.50%	98.81%	123.98%	120.50%	124.78%	141.69%	100.00%	-
EY	12.52	10.07	8.02	8.25	7.97	7.02	9.95	16.53%
YoY %	24.33%	25.56%	-2.79%	3.51%	13.53%	-29.45%	-	-
Horiz. %	125.83%	101.21%	80.60%	82.91%	80.10%	70.55%	100.00%	-
DY	2.52	3.22	1.10	2.13	2.26	0.77	1.74	27.97%
YoY %	-21.74%	192.73%	-48.36%	-5.75%	193.51%	-55.75%	-	-
Horiz. %	144.83%	185.06%	63.22%	122.41%	129.89%	44.25%	100.00%	-
P/NAPS	1.98	2.20	1.51	1.18	1.11	1.29	1.15	43.60%
YoY %	-10.00%	45.70%	27.97%	6.31%	-13.95%	12.17%	-	-
Horiz. %	172.17%	191.30%	131.30%	102.61%	96.52%	112.17%	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