[TAANN] QoQ TTM Result on 31-Mar-2001 [#1]

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	256,466	246,497	239,208	237,778	226,245	236,175	232,976	6.59%
YoY %	4.04%	3.05%	0.60%	5.10%	-4.20%	1.37%	-	-
Horiz. %	110.08%	105.80%	102.67%	102.06%	97.11%	101.37%	100.00%	-
PBT	52,102	56,690	68,539	77,284	79,505	81,143	75,241	-21.67%
YoY %	-8.09%	-17.29%	-11.32%	-2.79%	-2.02%	7.84%	-	-
Horiz. %	69.25%	75.34%	91.09%	102.72%	105.67%	107.84%	100.00%	-
Tax	-3,849	-5,450	-7,925	-8,953	-9,318	-7,815	-5,397	-20.12%
YoY %	29.38%	31.23%	11.48%	3.92%	-19.23%	-44.80%	-	-
Horiz. %	71.32%	100.98%	146.84%	165.89%	172.65%	144.80%	100.00%	-
NP	48,253	51,240	60,614	68,331	70,187	73,328	69,844	-21.79%
YoY %	-5.83%	-15.47%	-11.29%	-2.64%	-4.28%	4.99%	-	-
Horiz. %	69.09%	73.36%	86.78%	97.83%	100.49%	104.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,969	51,240	60,614	68,331	70,187	73,328	69,844	-23.18%
YoY %	-8.34%	-15.47%	-11.29%	-2.64%	-4.28%	4.99%	-	-
Horiz. %	67.25%	73.36%	86.78%	97.83%	100.49%	104.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.39%	9.61%	11.56%	11.58%	11.72%	9.63%	7.17%	-
YoY %	-23.10%	-16.87%	-0.17%	-1.19%	21.70%	34.31%	-	-
Horiz. %	103.07%	134.03%	161.23%	161.51%	163.46%	134.31%	100.00%	-
Total Cost	208,213	195,257	178,594	169,447	156,058	162,847	163,132	17.61%
YoY %	6.64%	9.33%	5.40%	8.58%	-4.17%	-0.17%	-	-
Horiz. %	127.63%	119.69%	109.48%	103.87%	95.66%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	258,068	253,252	246,849	245,265	229,356	221,734	211,559	14.12%
YoY %	1.90%	2.59%	0.65%	6.94%	3.44%	4.81%	-	-
Horiz. %	121.98%	119.71%	116.68%	115.93%	108.41%	104.81%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	15,011	19,997	19,983	24,983	14,972	9,986	4,999	107.72%
YoY %	-24.93%	0.07%	-20.01%	66.86%	49.93%	99.76%	-	-
Horiz. %	300.28%	400.02%	399.74%	499.76%	299.50%	199.76%	100.00%	-
Div Payout %	31.96%	39.03%	32.97%	36.56%	21.33%	13.62%	7.16%	-
YoY %	-18.11%	18.38%	-9.82%	71.40%	56.61%	90.22%	-	-
Horiz. %	446.37%	545.11%	460.47%	510.61%	297.91%	190.22%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	258,068	253,252	246,849	245,265	229,356	221,734	211,559	14.12%
YoY %	1.90%	2.59%	0.65%	6.94%	3.44%	4.81%	-	-
Horiz. %	121.98%	119.71%	116.68%	115.93%	108.41%	104.81%	100.00%	-
NOSH	100,026	100,013	100,007	100,108	99,720	99,736	99,990	0.02%
YoY %	0.01%	0.01%	-0.10%	0.39%	-0.02%	-0.25%	-	-
Horiz. %	100.04%	100.02%	100.02%	100.12%	99.73%	99.75%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	18.81%	20.79%	25.34%	28.74%	31.02%	31.05%	29.98%	-
YoY %	-9.52%	-17.96%	-11.83%	-7.35%	-0.10%	3.57%	-	-
Horiz. %	62.74%	69.35%	84.52%	95.86%	103.47%	103.57%	100.00%	-
ROE	18.20%	20.23%	24.56%	27.86%	30.60%	33.07%	33.01%	-
YoY %	-10.03%	-17.63%	-11.84%	-8.95%	-7.47%	0.18%	-	-
Horiz. %	55.13%	61.28%	74.40%	84.40%	92.70%	100.18%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	256.40	246.46	239.19	237.52	226.88	236.80	233.00	6.56%
YoY %	4.03%	3.04%	0.70%	4.69%	-4.19%	1.63%	-	-
Horiz. %	110.04%	105.78%	102.66%	101.94%	97.37%	101.63%	100.00%	-
EPS	46.96	51.23	60.61	68.26	70.38	73.52	69.85	-23.20%
YoY %	-8.33%	-15.48%	-11.21%	-3.01%	-4.27%	5.25%	-	-
Horiz. %	67.23%	73.34%	86.77%	97.72%	100.76%	105.25%	100.00%	-
DPS	15.00	20.00	20.00	25.00	15.00	10.01	5.00	107.59%
YoY %	-25.00%	0.00%	-20.00%	66.67%	49.85%	100.20%	-	-
Horiz. %	300.00%	400.00%	400.00%	500.00%	300.00%	200.20%	100.00%	-
NAPS	2.58	2.5322	2.4683	2.45	2.30	2.2232	2.1158	14.09%
YoY %	1.89%	2.59%	0.75%	6.52%	3.45%	5.08%	-	-
Horiz. %	121.94%	119.68%	116.66%	115.80%	108.71%	105.08%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 100,108
RPS	57.68	55.44	53.80	53.48	50.88	53.12	52.40	6.59%
YoY %	4.04%	3.05%	0.60%	5.11%	-4.22%	1.37%	-	-
Horiz. %	110.08%	105.80%	102.67%	102.06%	97.10%	101.37%	100.00%	-
EPS	10.56	11.52	13.63	15.37	15.78	16.49	15.71	-23.20%
YoY %	-8.33%	-15.48%	-11.32%	-2.60%	-4.31%	4.96%	-	-
Horiz. %	67.22%	73.33%	86.76%	97.84%	100.45%	104.96%	100.00%	-
DPS	3.38	4.50	4.49	5.62	3.37	2.25	1.12	108.41%
YoY %	-24.89%	0.22%	-20.11%	66.77%	49.78%	100.89%	-	-
Horiz. %	301.79%	401.79%	400.89%	501.79%	300.89%	200.89%	100.00%	-
NAPS	0.5804	0.5696	0.5552	0.5516	0.5158	0.4987	0.4758	14.12%
YoY %	1.90%	2.59%	0.65%	6.94%	3.43%	4.81%	-	-
Horiz. %	121.98%	119.71%	116.69%	115.93%	108.41%	104.81%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	27/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	3.19	3.19	3.35	3.03	3.42	3.75	4.03	-
P/RPS	1.24	1.29	1.40	1.28	1.51	1.58	1.73	-19.86%
YoY %	-3.88%	-7.86%	9.38%	-15.23%	-4.43%	-8.67%	-	-
Horiz. %	71.68%	74.57%	80.92%	73.99%	87.28%	91.33%	100.00%	-
P/EPS	6.79	6.23	5.53	4.44	4.86	5.10	5.77	11.42%
YoY %	8.99%	12.66%	24.55%	-8.64%	-4.71%	-11.61%	-	-
Horiz. %	117.68%	107.97%	95.84%	76.95%	84.23%	88.39%	100.00%	-
EY	14.72	16.06	18.09	22.53	20.58	19.61	17.33	-10.28%
YoY %	-8.34%	-11.22%	-19.71%	9.48%	4.95%	13.16%	-	-
Horiz. %	84.94%	92.67%	104.39%	130.01%	118.75%	113.16%	100.00%	-
DY	4.70	6.27	5.97	8.25	4.39	2.67	1.24	142.51%
YoY %	-25.04%	5.03%	-27.64%	87.93%	64.42%	115.32%	-	-
Horiz. %	379.03%	505.65%	481.45%	665.32%	354.03%	215.32%	100.00%	-
P/NAPS	1.24	1.26	1.36	1.24	1.49	1.69	1.90	-24.70%
YoY %	-1.59%	-7.35%	9.68%	-16.78%	-11.83%	-11.05%	-	-
Horiz. %	65.26%	66.32%	71.58%	65.26%	78.42%	88.95%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	25/02/02	27/11/01	11/09/01	25/05/01	27/02/01	27/11/00	28/08/00	-
Price	3.32	3.12	3.51	2.92	3.26	3.72	4.03	-
P/RPS	1.29	1.27	1.47	1.23	1.44	1.57	1.73	-17.72%
YoY %	1.57%	-13.61%	19.51%	-14.58%	-8.28%	-9.25%	-	-
Horiz. %	74.57%	73.41%	84.97%	71.10%	83.24%	90.75%	100.00%	-
P/EPS	7.07	6.09	5.79	4.28	4.63	5.06	5.77	14.46%
YoY %	16.09%	5.18%	35.28%	-7.56%	-8.50%	-12.31%	-	-
Horiz. %	122.53%	105.55%	100.35%	74.18%	80.24%	87.69%	100.00%	-
EY	14.14	16.42	17.27	23.38	21.59	19.76	17.33	-12.65%
YoY %	-13.89%	-4.92%	-26.13%	8.29%	9.26%	14.02%	-	-
Horiz. %	81.59%	94.75%	99.65%	134.91%	124.58%	114.02%	100.00%	-
DY	4.52	6.41	5.70	8.56	4.60	2.69	1.24	136.29%
YoY %	-29.49%	12.46%	-33.41%	86.09%	71.00%	116.94%	-	-
Horiz. %	364.52%	516.94%	459.68%	690.32%	370.97%	216.94%	100.00%	-
P/NAPS	1.29	1.23	1.42	1.19	1.42	1.67	1.90	-22.69%
YoY %	4.88%	-13.38%	19.33%	-16.20%	-14.97%	-12.11%	-	-
Horiz. %	67.89%	64.74%	74.74%	62.63%	74.74%	87.89%	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