[TAANN] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Annual (Unaudited) Result
Revenue	827,278	666,635	740,139	672,988	636,961	527,748	505,292	8.55%
YoY %	24.10%	-9.93%	9.98%	5.66%	20.69%	4.44%	-	-
Horiz. %	163.72%	131.93%	146.48%	133.19%	126.06%	104.44%	100.00%	-
PBT	98,859	96,189	47,701	120,237	164,604	96,790	118,456	-2.96%
YoY %	2.78%	101.65%	-60.33%	-26.95%	70.06%	-18.29%	-	-
Horiz. %	83.46%	81.20%	40.27%	101.50%	138.96%	81.71%	100.00%	-
Tax	-26,556	-23,211	-8,947	-24,810	-34,290	-15,051	-28,189	-0.98%
YoY %	-14.41%	-159.43%	63.94%	27.65%	-127.83%	46.61%	-	-
Horiz. %	94.21%	82.34%	31.74%	88.01%	121.64%	53.39%	100.00%	-
NP	72,303	72,978	38,754	95,427	130,314	81,739	90,267	-3.62%
YoY %	-0.92%	88.31%	-59.39%	-26.77%	59.43%	-9.45%	-	-
Horiz. %	80.10%	80.85%	42.93%	105.72%	144.37%	90.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,980	74,394	40,390	96,480	130,431	81,598	90,267	-3.04%
YoY %	0.79%	84.19%	-58.14%	-26.03%	59.85%	-9.60%	-	-
Horiz. %	83.06%	82.42%	44.75%	106.88%	144.49%	90.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.86%	24.13%	18.76%	20.63%	20.83%	15.55%	23.80%	-
YoY %	11.31%	28.62%	-9.06%	-0.96%	33.95%	-34.66%	-	-
Horiz. %	112.86%	101.39%	78.82%	86.68%	87.52%	65.34%	100.00%	-
Total Cost	754,975	593,657	701,385	577,561	506,647	446,009	415,025	10.48%
YoY %	27.17%	-15.36%	21.44%	14.00%	13.60%	7.47%	-	-
Horiz. %	181.91%	143.04%	169.00%	139.16%	122.08%	107.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	813,155	750,527	665,061	669,705	525,240	529,396	493,261	8.68%
YoY %	8.34%	12.85%	-0.69%	27.50%	-0.79%	7.33%	-	-
Horiz. %	164.85%	152.16%	134.83%	135.77%	106.48%	107.33%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	20,586	6,433	32,180	53,662	80,944	60,950	60,364	-16.40%
YoY %	220.01%	-80.01%	-40.03%	-33.70%	32.80%	0.97%	-	-
Horiz. %	34.10%	10.66%	53.31%	88.90%	134.09%	100.97%	100.00%	-
Div Payout %	27.46%	8.65%	79.67%	55.62%	62.06%	74.70%	66.87%	-
YoY %	217.46%	-89.14%	43.24%	-10.38%	-16.92%	11.71%	-	-
Horiz. %	41.06%	12.94%	119.14%	83.18%	92.81%	111.71%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	813,155	750,527	665,061	669,705	525,240	529,396	493,261	8.68%
YoY %	8.34%	12.85%	-0.69%	27.50%	-0.79%	7.33%	-	-
Horiz. %	164.85%	152.16%	134.83%	135.77%	106.48%	107.33%	100.00%	-
NOSH	257,327	214,436	214,535	214,649	179,876	174,143	172,468	6.89%
YoY %	20.00%	-0.05%	-0.05%	19.33%	3.29%	0.97%	-	-
Horiz. %	149.20%	124.33%	124.39%	124.46%	104.30%	100.97%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	8.74%	10.95%	5.24%	14.18%	20.46%	15.49%	17.86%	-
YoY %	-20.18%	108.97%	-63.05%	-30.69%	32.09%	-13.27%	-	-
Horiz. %	48.94%	61.31%	29.34%	79.40%	114.56%	86.73%	100.00%	-
ROE	9.22%	9.91%	6.07%	14.41%	24.83%	15.41%	18.30%	-
YoY %	-6.96%	63.26%	-57.88%	-41.97%	61.13%	-15.79%	-	-
Horiz. %	50.38%	54.15%	33.17%	78.74%	135.68%	84.21%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	321.49	310.88	345.00	313.53	354.11	303.05	292.98	1.55%
YoY %	3.41%	-9.89%	10.04%	-11.46%	16.85%	3.44%	-	-
Horiz. %	109.73%	106.11%	117.76%	107.01%	120.86%	103.44%	100.00%	-
EPS	24.28	28.91	18.80	45.00	60.80	46.90	52.33	-12.00%
YoY %	-16.02%	53.78%	-58.22%	-25.99%	29.64%	-10.38%	-	-
Horiz. %	46.40%	55.25%	35.93%	85.99%	116.19%	89.62%	100.00%	-
DPS	8.00	3.00	15.00	25.00	45.00	35.00	35.00	-21.79%
YoY %	166.67%	-80.00%	-40.00%	-44.44%	28.57%	0.00%	-	-
Horiz. %	22.86%	8.57%	42.86%	71.43%	128.57%	100.00%	100.00%	-
NAPS	3.16	3.50	3.10	3.12	2.92	3.04	2.86	1.67%
YoY %	-9.71%	12.90%	-0.64%	6.85%	-3.95%	6.29%	-	-
Horiz. %	110.49%	122.38%	108.39%	109.09%	102.10%	106.29%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 214,573
RPS	186.05	149.93	166.46	151.35	143.25	118.69	113.64	8.55%
YoY %	24.09%	-9.93%	9.98%	5.65%	20.69%	4.44%	-	-
Horiz. %	163.72%	131.93%	146.48%	133.18%	126.06%	104.44%	100.00%	-
EPS	16.86	16.73	9.08	21.70	29.33	18.35	20.30	-3.04%
YoY %	0.78%	84.25%	-58.16%	-26.01%	59.84%	-9.61%	-	-
Horiz. %	83.05%	82.41%	44.73%	106.90%	144.48%	90.39%	100.00%	-
DPS	4.63	1.45	7.24	12.07	18.20	13.71	13.58	-16.41%
YoY %	219.31%	-79.97%	-40.02%	-33.68%	32.75%	0.96%	-	-
Horiz. %	34.09%	10.68%	53.31%	88.88%	134.02%	100.96%	100.00%	-
NAPS	1.8288	1.6879	1.4957	1.5062	1.1813	1.1906	1.1093	8.68%
YoY %	8.35%	12.85%	-0.70%	27.50%	-0.78%	7.33%	-	-
Horiz. %	164.86%	152.16%	134.83%	135.78%	106.49%	107.33%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	3.33	3.34	2.50	4.86	6.60	3.75	4.48	-
P/RPS	1.04	1.07	0.72	1.55	1.86	1.24	1.53	-6.22%
YoY %	-2.80%	48.61%	-53.55%	-16.67%	50.00%	-18.95%	-	-
Horiz. %	67.97%	69.93%	47.06%	101.31%	121.57%	81.05%	100.00%	-
P/EPS	11.43	9.63	13.28	10.81	9.10	8.00	8.56	4.93%
YoY %	18.69%	-27.48%	22.85%	18.79%	13.75%	-6.54%	-	-
Horiz. %	133.53%	112.50%	155.14%	126.29%	106.31%	93.46%	100.00%	-
EY	8.75	10.39	7.53	9.25	10.99	12.50	11.68	-4.69%
YoY %	-15.78%	37.98%	-18.59%	-15.83%	-12.08%	7.02%	-	-
Horiz. %	74.91%	88.96%	64.47%	79.20%	94.09%	107.02%	100.00%	-
DY	2.40	0.90	6.00	5.14	6.82	9.33	7.81	-17.84%
YoY %	166.67%	-85.00%	16.73%	-24.63%	-26.90%	19.46%	-	-
Horiz. %	30.73%	11.52%	76.82%	65.81%	87.32%	119.46%	100.00%	-
P/NAPS	1.05	0.95	0.81	1.56	2.26	1.23	1.57	-6.48%
YoY %	10.53%	17.28%	-48.08%	-30.97%	83.74%	-21.66%	-	-
Horiz. %	66.88%	60.51%	51.59%	99.36%	143.95%	78.34%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	21/02/11	23/02/10	26/02/09	26/02/08	05/02/07	23/02/06	27/01/05	-
Price	3.53	3.23	1.56	4.24	7.64	3.96	4.51	-
P/RPS	1.10	1.04	0.45	1.35	2.16	1.31	1.54	-5.45%
YoY %	5.77%	131.11%	-66.67%	-37.50%	64.89%	-14.94%	-	-
Horiz. %	71.43%	67.53%	29.22%	87.66%	140.26%	85.06%	100.00%	-
P/EPS	12.11	9.31	8.29	9.43	10.54	8.45	8.62	5.82%
YoY %	30.08%	12.30%	-12.09%	-10.53%	24.73%	-1.97%	-	-
Horiz. %	140.49%	108.00%	96.17%	109.40%	122.27%	98.03%	100.00%	-
EY	8.25	10.74	12.07	10.60	9.49	11.83	11.60	-5.51%
YoY %	-23.18%	-11.02%	13.87%	11.70%	-19.78%	1.98%	-	-
Horiz. %	71.12%	92.59%	104.05%	91.38%	81.81%	101.98%	100.00%	-
DY	2.27	0.93	9.62	5.90	5.89	8.84	7.76	-18.51%
YoY %	144.09%	-90.33%	63.05%	0.17%	-33.37%	13.92%	-	-
Horiz. %	29.25%	11.98%	123.97%	76.03%	75.90%	113.92%	100.00%	-
P/NAPS	1.12	0.92	0.50	1.36	2.62	1.30	1.58	-5.57%
YoY %	21.74%	84.00%	-63.24%	-48.09%	101.54%	-17.72%	-	-
Horiz. %	70.89%	58.23%	31.65%	86.08%	165.82%	82.28%	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