[TAANN] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	810,298	634,050	771,665	677,957	587,965	542,998	505,342	8.18%
YoY %	27.80%	-17.83%	13.82%	15.31%	8.28%	7.45%	-	-
Horiz. %	160.35%	125.47%	152.70%	134.16%	116.35%	107.45%	100.00%	-
PBT	88,113	97,825	95,082	140,458	137,473	106,476	129,832	-6.25%
YoY %	-9.93%	2.88%	-32.31%	2.17%	29.11%	-17.99%	-	-
Horiz. %	67.87%	75.35%	73.23%	108.18%	105.89%	82.01%	100.00%	-
Tax	-26,469	-22,542	-19,746	-27,669	-26,050	-15,870	-29,554	-1.81%
YoY %	-17.42%	-14.16%	28.63%	-6.21%	-64.15%	46.30%	-	-
Horiz. %	89.56%	76.27%	66.81%	93.62%	88.14%	53.70%	100.00%	-
NP	61,644	75,282	75,336	112,789	111,422	90,605	100,277	-7.78%
YoY %	-18.12%	-0.07%	-33.21%	1.23%	22.98%	-9.65%	-	-
Horiz. %	61.47%	75.07%	75.13%	112.48%	111.11%	90.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,753	71,124	75,460	112,882	111,129	90,353	100,277	-7.51%
YoY %	-11.77%	-5.75%	-33.15%	1.58%	22.99%	-9.90%	-	-
Horiz. %	62.58%	70.93%	75.25%	112.57%	110.82%	90.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.04%	23.04%	20.77%	19.70%	18.95%	14.90%	22.76%	-
YoY %	30.38%	10.93%	5.43%	3.96%	27.18%	-34.53%	-	-
Horiz. %	131.99%	101.23%	91.26%	86.56%	83.26%	65.47%	100.00%	-
Total Cost	748,654	558,768	696,329	565,168	476,542	452,393	405,065	10.77%
YoY %	33.98%	-19.76%	23.21%	18.60%	5.34%	11.68%	-	-
Horiz. %	184.82%	137.95%	171.91%	139.53%	117.65%	111.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	787,418	731,107	703,949	676,008	609,210	456,862	399,418	11.97%
YoY %	7.70%	3.86%	4.13%	10.96%	33.35%	14.38%	-	-
Horiz. %	197.14%	183.04%	176.24%	169.25%	152.52%	114.38%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	27,448	8,576	42,923	57,228	70,633	46,323	44,565	-7.75%
YoY %	220.06%	-80.02%	-25.00%	-18.98%	52.48%	3.94%	-	-
Horiz. %	61.59%	19.24%	96.32%	128.41%	158.49%	103.94%	100.00%	-
Div Payout %	43.74%	12.06%	56.88%	50.70%	63.56%	51.27%	44.44%	-
YoY %	262.69%	-78.80%	12.19%	-20.23%	23.97%	15.37%	-	-
Horiz. %	98.42%	27.14%	127.99%	114.09%	143.02%	115.37%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	787,418	731,107	703,949	676,008	609,210	456,862	399,418	11.97%
YoY %	7.70%	3.86%	4.13%	10.96%	33.35%	14.38%	-	-
Horiz. %	197.14%	183.04%	176.24%	169.25%	152.52%	114.38%	100.00%	-
NOSH	257,326	214,401	214,618	214,605	176,582	173,711	167,120	7.45%
YoY %	20.02%	-0.10%	0.01%	21.53%	1.65%	3.94%	-	-
Horiz. %	153.98%	128.29%	128.42%	128.41%	105.66%	103.94%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	7.61%	11.87%	9.76%	16.64%	18.95%	16.69%	19.84%	-
YoY %	-35.89%	21.62%	-41.35%	-12.19%	13.54%	-15.88%	-	-
Horiz. %	38.36%	59.83%	49.19%	83.87%	95.51%	84.12%	100.00%	-
ROE	7.97%	9.73%	10.72%	16.70%	18.24%	19.78%	25.11%	-
YoY %	-18.09%	-9.24%	-35.81%	-8.44%	-7.79%	-21.23%	-	-
Horiz. %	31.74%	38.75%	42.69%	66.51%	72.64%	78.77%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	314.89	295.73	359.55	315.91	332.97	312.59	302.38	0.67%
YoY %	6.48%	-17.75%	13.81%	-5.12%	6.52%	3.38%	-	-
Horiz. %	104.14%	97.80%	118.91%	104.47%	110.12%	103.38%	100.00%	-
EPS	24.39	33.17	35.16	52.60	62.93	52.01	58.25	-13.50%
YoY %	-26.47%	-5.66%	-33.16%	-16.42%	21.00%	-10.71%	-	-
Horiz. %	41.87%	56.94%	60.36%	90.30%	108.03%	89.29%	100.00%	-
DPS	10.67	4.00	20.00	26.67	40.00	26.67	26.67	-14.15%
YoY %	166.75%	-80.00%	-25.01%	-33.32%	49.98%	0.00%	-	-
Horiz. %	40.01%	15.00%	74.99%	100.00%	149.98%	100.00%	100.00%	-
NAPS	3.06	3.41	3.28	3.15	3.45	2.63	2.39	4.20%
YoY %	-10.26%	3.96%	4.13%	-8.70%	31.18%	10.04%	-	-
Horiz. %	128.03%	142.68%	137.24%	131.80%	144.35%	110.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 214,585
RPS	182.23	142.60	173.55	152.47	132.23	122.12	113.65	8.18%
YoY %	27.79%	-17.83%	13.83%	15.31%	8.28%	7.45%	-	-
Horiz. %	160.34%	125.47%	152.71%	134.16%	116.35%	107.45%	100.00%	-
EPS	14.11	16.00	16.97	25.39	24.99	20.32	22.55	-7.51%
YoY %	-11.81%	-5.72%	-33.16%	1.60%	22.98%	-9.89%	-	-
Horiz. %	62.57%	70.95%	75.25%	112.59%	110.82%	90.11%	100.00%	-
DPS	6.17	1.93	9.65	12.87	15.89	10.42	10.02	-7.76%
YoY %	219.69%	-80.00%	-25.02%	-19.01%	52.50%	3.99%	-	-
Horiz. %	61.58%	19.26%	96.31%	128.44%	158.58%	103.99%	100.00%	-
NAPS	1.7709	1.6443	1.5832	1.5203	1.3701	1.0275	0.8983	11.97%
YoY %	7.70%	3.86%	4.14%	10.96%	33.34%	14.38%	-	-
Horiz. %	197.14%	183.05%	176.24%	169.24%	152.52%	114.38%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.28	3.01	3.26	5.31	5.38	4.10	4.62	-
P/RPS	1.04	1.02	0.91	1.68	1.62	1.31	1.53	-6.22%
YoY %	1.96%	12.09%	-45.83%	3.70%	23.66%	-14.38%	-	-
Horiz. %	67.97%	66.67%	59.48%	109.80%	105.88%	85.62%	100.00%	-
P/EPS	13.45	9.07	9.27	10.10	8.55	7.88	7.70	9.73%
YoY %	48.29%	-2.16%	-8.22%	18.13%	8.50%	2.34%	-	-
Horiz. %	174.68%	117.79%	120.39%	131.17%	111.04%	102.34%	100.00%	-
EY	7.43	11.02	10.79	9.91	11.70	12.69	12.99	-8.88%
YoY %	-32.58%	2.13%	8.88%	-15.30%	-7.80%	-2.31%	-	-
Horiz. %	57.20%	84.83%	83.06%	76.29%	90.07%	97.69%	100.00%	-
DY	3.25	1.33	6.13	5.02	7.43	6.50	5.77	-9.11%
YoY %	144.36%	-78.30%	22.11%	-32.44%	14.31%	12.65%	-	-
Horiz. %	56.33%	23.05%	106.24%	87.00%	128.77%	112.65%	100.00%	-
P/NAPS	1.07	0.88	0.99	1.69	1.56	1.56	1.93	-9.35%
YoY %	21.59%	-11.11%	-41.42%	8.33%	0.00%	-19.17%	-	-
Horiz. %	55.44%	45.60%	51.30%	87.56%	80.83%	80.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	19/11/09	20/11/08	19/11/07	31/10/06	25/10/05	22/10/04	-
Price	3.32	3.22	2.78	4.72	7.22	4.13	4.83	-
P/RPS	1.05	1.09	0.77	1.49	2.17	1.32	1.60	-6.77%
YoY %	-3.67%	41.56%	-48.32%	-31.34%	64.39%	-17.50%	-	-
Horiz. %	65.62%	68.12%	48.12%	93.12%	135.62%	82.50%	100.00%	-
P/EPS	13.61	9.71	7.91	8.97	11.47	7.94	8.05	9.14%
YoY %	40.16%	22.76%	-11.82%	-21.80%	44.46%	-1.37%	-	-
Horiz. %	169.07%	120.62%	98.26%	111.43%	142.48%	98.63%	100.00%	-
EY	7.35	10.30	12.65	11.14	8.72	12.59	12.42	-8.36%
YoY %	-28.64%	-18.58%	13.55%	27.75%	-30.74%	1.37%	-	-
Horiz. %	59.18%	82.93%	101.85%	89.69%	70.21%	101.37%	100.00%	-
DY	3.21	1.24	7.19	5.65	5.54	6.46	5.52	-8.63%
YoY %	158.87%	-82.75%	27.26%	1.99%	-14.24%	17.03%	-	-
Horiz. %	58.15%	22.46%	130.25%	102.36%	100.36%	117.03%	100.00%	-
P/NAPS	1.08	0.94	0.85	1.50	2.09	1.57	2.02	-9.90%
YoY %	14.89%	10.59%	-43.33%	-28.23%	33.12%	-22.28%	-	-
Horiz. %	53.47%	46.53%	42.08%	74.26%	103.47%	77.72%	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