[TAANN] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	668,422	541,218	549,820	478,648	330,698	261,358	257,352	17.23%
YoY %	23.50%	-1.56%	14.87%	44.74%	26.53%	1.56%	-	-
Horiz. %	259.73%	210.30%	213.65%	185.99%	128.50%	101.56%	100.00%	-
PBT	134,428	101,008	108,964	127,034	69,734	50,716	66,530	12.43%
YoY %	33.09%	-7.30%	-14.22%	82.17%	37.50%	-23.77%	-	-
Horiz. %	202.06%	151.82%	163.78%	190.94%	104.82%	76.23%	100.00%	-
Tax	-25,668	-17,996	-21,386	-28,566	-8,632	-5,160	-7,932	21.60%
YoY %	-42.63%	15.85%	25.13%	-230.93%	-67.29%	34.95%	-	-
Horiz. %	323.60%	226.88%	269.62%	360.14%	108.83%	65.05%	100.00%	-
NP	108,760	83,012	87,578	98,468	61,102	45,556	58,598	10.85%
YoY %	31.02%	-5.21%	-11.06%	61.15%	34.13%	-22.26%	-	-
Horiz. %	185.60%	141.66%	149.46%	168.04%	104.27%	77.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	109,240	82,564	87,282	98,468	58,940	45,556	58,598	10.93%
YoY %	32.31%	-5.41%	-11.36%	67.06%	29.38%	-22.26%	-	-
Horiz. %	186.42%	140.90%	148.95%	168.04%	100.58%	77.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.09%	17.82%	19.63%	22.49%	12.38%	10.17%	11.92%	-
YoY %	7.13%	-9.22%	-12.72%	81.66%	21.73%	-14.68%	-	-
Horiz. %	160.15%	149.50%	164.68%	188.67%	103.86%	85.32%	100.00%	-
Total Cost	559,662	458,206	462,242	380,180	269,596	215,802	198,754	18.82%
YoY %	22.14%	-0.87%	21.59%	41.02%	24.93%	8.58%	-	-
Horiz. %	281.59%	230.54%	232.57%	191.28%	135.64%	108.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	658,873	558,055	446,308	386,440	382,558	279,712	246,821	17.77%
YoY %	18.07%	25.04%	15.49%	1.01%	36.77%	13.33%	-	-
Horiz. %	266.94%	226.10%	180.82%	156.57%	154.99%	113.33%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	64,385	35,208	34,732	66,627	32,420	-	-	-
YoY %	82.87%	1.37%	-47.87%	105.51%	0.00%	-	-	-
Horiz. %	198.60%	108.60%	107.13%	205.51%	100.00%	-	-	-
Div Payout %	58.94%	42.64%	39.79%	67.66%	55.01%	-	-	-
YoY %	38.23%	7.16%	-41.19%	23.00%	0.00%	-	-	-
Horiz. %	107.14%	77.51%	72.33%	123.00%	100.00%	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	658,873	558,055	446,308	386,440	382,558	279,712	246,821	17.77%
YoY %	18.07%	25.04%	15.49%	1.01%	36.77%	13.33%	-	-
Horiz. %	266.94%	226.10%	180.82%	156.57%	154.99%	113.33%	100.00%	-
NOSH	214,616	176,042	173,660	166,569	162,101	100,255	99,996	13.56%
YoY %	21.91%	1.37%	4.26%	2.76%	61.69%	0.26%	-	-
Horiz. %	214.62%	176.05%	173.67%	166.58%	162.11%	100.26%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	16.27%	15.34%	15.93%	20.57%	18.48%	17.43%	22.77%	-
YoY %	6.06%	-3.70%	-22.56%	11.31%	6.02%	-23.45%	-	-
Horiz. %	71.45%	67.37%	69.96%	90.34%	81.16%	76.55%	100.00%	-
ROE	16.58%	14.79%	19.56%	25.48%	15.41%	16.29%	23.74%	-
YoY %	12.10%	-24.39%	-23.23%	65.35%	-5.40%	-31.38%	-	-
Horiz. %	69.84%	62.30%	82.39%	107.33%	64.91%	68.62%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	311.45	307.44	316.61	287.36	204.01	260.69	257.36	3.22%
YoY %	1.30%	-2.90%	10.18%	40.86%	-21.74%	1.29%	-	-
Horiz. %	121.02%	119.46%	123.02%	111.66%	79.27%	101.29%	100.00%	-
EPS	50.90	46.90	50.26	57.36	36.36	45.44	58.60	-2.31%
YoY %	8.53%	-6.69%	-12.38%	57.76%	-19.98%	-22.46%	-	-
Horiz. %	86.86%	80.03%	85.77%	97.88%	62.05%	77.54%	100.00%	-
DPS	30.00	20.00	20.00	40.00	20.00	0.00	0.00	-
YoY %	50.00%	0.00%	-50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	200.00%	100.00%	-	-	-
NAPS	3.07	3.17	2.57	2.32	2.36	2.79	2.4683	3.70%
YoY %	-3.15%	23.35%	10.78%	-1.69%	-15.41%	13.03%	-	-
Horiz. %	124.38%	128.43%	104.12%	93.99%	95.61%	113.03%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 167,751
RPS	150.33	121.72	123.65	107.65	74.37	58.78	57.88	17.23%
YoY %	23.50%	-1.56%	14.86%	44.75%	26.52%	1.55%	-	-
Horiz. %	259.73%	210.30%	213.63%	185.99%	128.49%	101.55%	100.00%	-
EPS	24.57	18.57	19.63	22.15	13.26	10.25	13.18	10.93%
YoY %	32.31%	-5.40%	-11.38%	67.04%	29.37%	-22.23%	-	-
Horiz. %	186.42%	140.90%	148.94%	168.06%	100.61%	77.77%	100.00%	-
DPS	14.48	7.92	7.81	14.98	7.29	0.00	0.00	-
YoY %	82.83%	1.41%	-47.86%	105.49%	0.00%	0.00%	-	-
Horiz. %	198.63%	108.64%	107.13%	205.49%	100.00%	-	-	-
NAPS	1.4818	1.2551	1.0037	0.8691	0.8604	0.6291	0.5551	17.77%
YoY %	18.06%	25.05%	15.49%	1.01%	36.77%	13.33%	-	-
Horiz. %	266.94%	226.10%	180.81%	156.57%	155.00%	113.33%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	7.92	4.44	4.51	4.86	2.71	3.89	3.35	-
P/RPS	2.54	1.44	1.42	1.69	1.33	1.49	1.30	11.80%
YoY %	76.39%	1.41%	-15.98%	27.07%	-10.74%	14.62%	-	-
Horiz. %	195.38%	110.77%	109.23%	130.00%	102.31%	114.62%	100.00%	-
P/EPS	15.56	9.47	8.97	8.22	7.45	8.56	5.72	18.14%
YoY %	64.31%	5.57%	9.12%	10.34%	-12.97%	49.65%	-	-
Horiz. %	272.03%	165.56%	156.82%	143.71%	130.24%	149.65%	100.00%	-
EY	6.43	10.56	11.14	12.16	13.42	11.68	17.49	-15.35%
YoY %	-39.11%	-5.21%	-8.39%	-9.39%	14.90%	-33.22%	-	-
Horiz. %	36.76%	60.38%	63.69%	69.53%	76.73%	66.78%	100.00%	-
DY	3.79	4.50	4.43	8.23	7.38	0.00	0.00	-
YoY %	-15.78%	1.58%	-46.17%	11.52%	0.00%	0.00%	-	-
Horiz. %	51.36%	60.98%	60.03%	111.52%	100.00%	-	-	-
P/NAPS	2.58	1.40	1.75	2.09	1.15	1.39	1.36	11.25%
YoY %	84.29%	-20.00%	-16.27%	81.74%	-17.27%	2.21%	-	-
Horiz. %	189.71%	102.94%	128.68%	153.68%	84.56%	102.21%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	22/08/07	28/08/06	25/07/05	30/08/04	01/10/03	22/08/02	11/09/01	-
Price	5.14	5.28	4.44	4.55	2.90	4.03	3.51	-
P/RPS	1.65	1.72	1.40	1.58	1.42	1.55	1.36	3.27%
YoY %	-4.07%	22.86%	-11.39%	11.27%	-8.39%	13.97%	-	-
Horiz. %	121.32%	126.47%	102.94%	116.18%	104.41%	113.97%	100.00%	-
P/EPS	10.10	11.26	8.83	7.70	7.98	8.87	5.99	9.09%
YoY %	-10.30%	27.52%	14.68%	-3.51%	-10.03%	48.08%	-	-
Horiz. %	168.61%	187.98%	147.41%	128.55%	133.22%	148.08%	100.00%	-
EY	9.90	8.88	11.32	12.99	12.54	11.28	16.70	-8.34%
YoY %	11.49%	-21.55%	-12.86%	3.59%	11.17%	-32.46%	-	-
Horiz. %	59.28%	53.17%	67.78%	77.78%	75.09%	67.54%	100.00%	-
DY	5.84	3.79	4.50	8.79	6.90	0.00	0.00	-
YoY %	54.09%	-15.78%	-48.81%	27.39%	0.00%	0.00%	-	-
Horiz. %	84.64%	54.93%	65.22%	127.39%	100.00%	-	-	-
P/NAPS	1.67	1.67	1.73	1.96	1.23	1.44	1.42	2.73%
YoY %	0.00%	-3.47%	-11.73%	59.35%	-14.58%	1.41%	-	-
Horiz. %	117.61%	117.61%	121.83%	138.03%	86.62%	101.41%	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