[TAANN] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
01-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -9.53%
YoY- 29.38%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 541,218 549,820 478,648 330,698 261,358 257,352 231,430 15.20%
PBT 101,008 108,964 127,034 69,734 50,716 66,530 88,462 2.23%
Tax -17,996 -21,386 -28,566 -8,632 -5,160 -7,932 -10,718 9.01%
NP 83,012 87,578 98,468 61,102 45,556 58,598 77,744 1.09%
-
NP to SH 82,564 87,282 98,468 58,940 45,556 58,598 77,744 1.00%
-
Tax Rate 17.82% 19.63% 22.49% 12.38% 10.17% 11.92% 12.12% -
Total Cost 458,206 462,242 380,180 269,596 215,802 198,754 153,686 19.95%
-
Net Worth 558,055 446,308 386,440 382,558 279,712 246,821 211,427 17.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 35,208 34,732 66,627 32,420 - - - -
Div Payout % 42.64% 39.79% 67.66% 55.01% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 558,055 446,308 386,440 382,558 279,712 246,821 211,427 17.54%
NOSH 176,042 173,660 166,569 162,101 100,255 99,996 99,928 9.89%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.34% 15.93% 20.57% 18.48% 17.43% 22.77% 33.59% -
ROE 14.79% 19.56% 25.48% 15.41% 16.29% 23.74% 36.77% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 307.44 316.61 287.36 204.01 260.69 257.36 231.60 4.83%
EPS 46.90 50.26 57.36 36.36 45.44 58.60 77.74 -8.07%
DPS 20.00 20.00 40.00 20.00 0.00 0.00 0.00 -
NAPS 3.17 2.57 2.32 2.36 2.79 2.4683 2.1158 6.96%
Adjusted Per Share Value based on latest NOSH - 161,370
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 121.72 123.65 107.65 74.37 58.78 57.88 52.05 15.20%
EPS 18.57 19.63 22.15 13.26 10.25 13.18 17.48 1.01%
DPS 7.92 7.81 14.98 7.29 0.00 0.00 0.00 -
NAPS 1.2551 1.0037 0.8691 0.8604 0.6291 0.5551 0.4755 17.54%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.44 4.51 4.86 2.71 3.89 3.35 4.03 -
P/RPS 1.44 1.42 1.69 1.33 1.49 1.30 1.74 -3.10%
P/EPS 9.47 8.97 8.22 7.45 8.56 5.72 5.18 10.57%
EY 10.56 11.14 12.16 13.42 11.68 17.49 19.31 -9.56%
DY 4.50 4.43 8.23 7.38 0.00 0.00 0.00 -
P/NAPS 1.40 1.75 2.09 1.15 1.39 1.36 1.90 -4.96%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/07/05 30/08/04 01/10/03 22/08/02 11/09/01 28/08/00 -
Price 5.28 4.44 4.55 2.90 4.03 3.51 4.03 -
P/RPS 1.72 1.40 1.58 1.42 1.55 1.36 1.74 -0.19%
P/EPS 11.26 8.83 7.70 7.98 8.87 5.99 5.18 13.80%
EY 8.88 11.32 12.99 12.54 11.28 16.70 19.31 -12.13%
DY 3.79 4.50 8.79 6.90 0.00 0.00 0.00 -
P/NAPS 1.67 1.73 1.96 1.23 1.44 1.42 1.90 -2.12%

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

Post a Comment