[TAANN] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	952,509	810,298	634,050	771,665	677,957	587,965	542,998	9.81%
YoY %	17.55%	27.80%	-17.83%	13.82%	15.31%	8.28%	-	-
Horiz. %	175.42%	149.23%	116.77%	142.11%	124.85%	108.28%	100.00%	-
PBT	232,129	88,113	97,825	95,082	140,458	137,473	106,476	13.86%
YoY %	163.44%	-9.93%	2.88%	-32.31%	2.17%	29.11%	-	-
Horiz. %	218.01%	82.75%	91.88%	89.30%	131.92%	129.11%	100.00%	-
Tax	-60,004	-26,469	-22,542	-19,746	-27,669	-26,050	-15,870	24.80%
YoY %	-126.70%	-17.42%	-14.16%	28.63%	-6.21%	-64.15%	-	-
Horiz. %	378.10%	166.79%	142.04%	124.42%	174.35%	164.15%	100.00%	-
NP	172,125	61,644	75,282	75,336	112,789	111,422	90,605	11.28%
YoY %	179.22%	-18.12%	-0.07%	-33.21%	1.23%	22.98%	-	-
Horiz. %	189.97%	68.04%	83.09%	83.15%	124.48%	122.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,968	62,753	71,124	75,460	112,882	111,129	90,353	10.77%
YoY %	166.07%	-11.77%	-5.75%	-33.15%	1.58%	22.99%	-	-
Horiz. %	184.80%	69.45%	78.72%	83.52%	124.93%	122.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.85%	30.04%	23.04%	20.77%	19.70%	18.95%	14.90%	-
YoY %	-13.95%	30.38%	10.93%	5.43%	3.96%	27.18%	-	-
Horiz. %	173.49%	201.61%	154.63%	139.40%	132.21%	127.18%	100.00%	-
Total Cost	780,384	748,654	558,768	696,329	565,168	476,542	452,393	9.50%
YoY %	4.24%	33.98%	-19.76%	23.21%	18.60%	5.34%	-	-
Horiz. %	172.50%	165.49%	123.51%	153.92%	124.93%	105.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	901,750	787,418	731,107	703,949	676,008	609,210	456,862	11.99%
YoY %	14.52%	7.70%	3.86%	4.13%	10.96%	33.35%	-	-
Horiz. %	197.38%	172.35%	160.03%	154.08%	147.97%	133.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	41,175	27,448	8,576	42,923	57,228	70,633	46,323	-1.94%
YoY %	50.01%	220.06%	-80.02%	-25.00%	-18.98%	52.48%	-	-
Horiz. %	88.89%	59.25%	18.51%	92.66%	123.54%	152.48%	100.00%	-
Div Payout %	24.66%	43.74%	12.06%	56.88%	50.70%	63.56%	51.27%	-
YoY %	-43.62%	262.69%	-78.80%	12.19%	-20.23%	23.97%	-	-
Horiz. %	48.10%	85.31%	23.52%	110.94%	98.89%	123.97%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	901,750	787,418	731,107	703,949	676,008	609,210	456,862	11.99%
YoY %	14.52%	7.70%	3.86%	4.13%	10.96%	33.35%	-	-
Horiz. %	197.38%	172.35%	160.03%	154.08%	147.97%	133.35%	100.00%	-
NOSH	308,818	257,326	214,401	214,618	214,605	176,582	173,711	10.05%
YoY %	20.01%	20.02%	-0.10%	0.01%	21.53%	1.65%	-	-
Horiz. %	177.78%	148.13%	123.42%	123.55%	123.54%	101.65%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	18.07%	7.61%	11.87%	9.76%	16.64%	18.95%	16.69%	-
YoY %	137.45%	-35.89%	21.62%	-41.35%	-12.19%	13.54%	-	-
Horiz. %	108.27%	45.60%	71.12%	58.48%	99.70%	113.54%	100.00%	-
ROE	18.52%	7.97%	9.73%	10.72%	16.70%	18.24%	19.78%	-
YoY %	132.37%	-18.09%	-9.24%	-35.81%	-8.44%	-7.79%	-	-
Horiz. %	93.63%	40.29%	49.19%	54.20%	84.43%	92.21%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	308.44	314.89	295.73	359.55	315.91	332.97	312.59	-0.22%
YoY %	-2.05%	6.48%	-17.75%	13.81%	-5.12%	6.52%	-	-
Horiz. %	98.67%	100.74%	94.61%	115.02%	101.06%	106.52%	100.00%	-
EPS	54.07	24.39	33.17	35.16	52.60	62.93	52.01	0.64%
YoY %	121.69%	-26.47%	-5.66%	-33.16%	-16.42%	21.00%	-	-
Horiz. %	103.96%	46.89%	63.78%	67.60%	101.13%	121.00%	100.00%	-
DPS	13.33	10.67	4.00	20.00	26.67	40.00	26.67	-10.91%
YoY %	24.93%	166.75%	-80.00%	-25.01%	-33.32%	49.98%	-	-
Horiz. %	49.98%	40.01%	15.00%	74.99%	100.00%	149.98%	100.00%	-
NAPS	2.92	3.06	3.41	3.28	3.15	3.45	2.63	1.75%
YoY %	-4.58%	-10.26%	3.96%	4.13%	-8.70%	31.18%	-	-
Horiz. %	111.03%	116.35%	129.66%	124.71%	119.77%	131.18%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 214,707
RPS	214.22	182.23	142.60	173.55	152.47	132.23	122.12	9.81%
YoY %	17.55%	27.79%	-17.83%	13.83%	15.31%	8.28%	-	-
Horiz. %	175.42%	149.22%	116.77%	142.11%	124.85%	108.28%	100.00%	-
EPS	37.55	14.11	16.00	16.97	25.39	24.99	20.32	10.77%
YoY %	166.12%	-11.81%	-5.72%	-33.16%	1.60%	22.98%	-	-
Horiz. %	184.79%	69.44%	78.74%	83.51%	124.95%	122.98%	100.00%	-
DPS	9.26	6.17	1.93	9.65	12.87	15.89	10.42	-1.94%
YoY %	50.08%	219.69%	-80.00%	-25.02%	-19.01%	52.50%	-	-
Horiz. %	88.87%	59.21%	18.52%	92.61%	123.51%	152.50%	100.00%	-
NAPS	2.028	1.7709	1.6443	1.5832	1.5203	1.3701	1.0275	11.99%
YoY %	14.52%	7.70%	3.86%	4.14%	10.96%	33.34%	-	-
Horiz. %	197.37%	172.35%	160.03%	154.08%	147.96%	133.34%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.58	3.28	3.01	3.26	5.31	5.38	4.10	-
P/RPS	1.16	1.04	1.02	0.91	1.68	1.62	1.31	-2.00%
YoY %	11.54%	1.96%	12.09%	-45.83%	3.70%	23.66%	-	-
Horiz. %	88.55%	79.39%	77.86%	69.47%	128.24%	123.66%	100.00%	-
P/EPS	6.62	13.45	9.07	9.27	10.10	8.55	7.88	-2.86%
YoY %	-50.78%	48.29%	-2.16%	-8.22%	18.13%	8.50%	-	-
Horiz. %	84.01%	170.69%	115.10%	117.64%	128.17%	108.50%	100.00%	-
EY	15.10	7.43	11.02	10.79	9.91	11.70	12.69	2.93%
YoY %	103.23%	-32.58%	2.13%	8.88%	-15.30%	-7.80%	-	-
Horiz. %	118.99%	58.55%	86.84%	85.03%	78.09%	92.20%	100.00%	-
DY	3.72	3.25	1.33	6.13	5.02	7.43	6.50	-8.87%
YoY %	14.46%	144.36%	-78.30%	22.11%	-32.44%	14.31%	-	-
Horiz. %	57.23%	50.00%	20.46%	94.31%	77.23%	114.31%	100.00%	-
P/NAPS	1.23	1.07	0.88	0.99	1.69	1.56	1.56	-3.88%
YoY %	14.95%	21.59%	-11.11%	-41.42%	8.33%	0.00%	-	-
Horiz. %	78.85%	68.59%	56.41%	63.46%	108.33%	100.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	26/11/10	19/11/09	20/11/08	19/11/07	31/10/06	25/10/05	-
Price	3.96	3.32	3.22	2.78	4.72	7.22	4.13	-
P/RPS	1.28	1.05	1.09	0.77	1.49	2.17	1.32	-0.51%
YoY %	21.90%	-3.67%	41.56%	-48.32%	-31.34%	64.39%	-	-
Horiz. %	96.97%	79.55%	82.58%	58.33%	112.88%	164.39%	100.00%	-
P/EPS	7.32	13.61	9.71	7.91	8.97	11.47	7.94	-1.34%
YoY %	-46.22%	40.16%	22.76%	-11.82%	-21.80%	44.46%	-	-
Horiz. %	92.19%	171.41%	122.29%	99.62%	112.97%	144.46%	100.00%	-
EY	13.65	7.35	10.30	12.65	11.14	8.72	12.59	1.35%
YoY %	85.71%	-28.64%	-18.58%	13.55%	27.75%	-30.74%	-	-
Horiz. %	108.42%	58.38%	81.81%	100.48%	88.48%	69.26%	100.00%	-
DY	3.37	3.21	1.24	7.19	5.65	5.54	6.46	-10.27%
YoY %	4.98%	158.87%	-82.75%	27.26%	1.99%	-14.24%	-	-
Horiz. %	52.17%	49.69%	19.20%	111.30%	87.46%	85.76%	100.00%	-
P/NAPS	1.36	1.08	0.94	0.85	1.50	2.09	1.57	-2.36%
YoY %	25.93%	14.89%	10.59%	-43.33%	-28.23%	33.12%	-	-
Horiz. %	86.62%	68.79%	59.87%	54.14%	95.54%	133.12%	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