[TAANN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	756,030	783,212	952,509	810,298	634,050	771,665	677,957	1.83%
YoY %	-3.47%	-17.77%	17.55%	27.80%	-17.83%	13.82%	-	-
Horiz. %	111.52%	115.53%	140.50%	119.52%	93.52%	113.82%	100.00%	-
PBT	120,428	99,937	232,129	88,113	97,825	95,082	140,458	-2.52%
YoY %	20.50%	-56.95%	163.44%	-9.93%	2.88%	-32.31%	-	-
Horiz. %	85.74%	71.15%	165.27%	62.73%	69.65%	67.69%	100.00%	-
Tax	-41,117	-31,118	-60,004	-26,469	-22,542	-19,746	-27,669	6.81%
YoY %	-32.13%	48.14%	-126.70%	-17.42%	-14.16%	28.63%	-	-
Horiz. %	148.60%	112.47%	216.86%	95.66%	81.47%	71.37%	100.00%	-
NP	79,310	68,818	172,125	61,644	75,282	75,336	112,789	-5.69%
YoY %	15.25%	-60.02%	179.22%	-18.12%	-0.07%	-33.21%	-	-
Horiz. %	70.32%	61.01%	152.61%	54.65%	66.75%	66.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,990	73,625	166,968	62,753	71,124	75,460	112,882	-5.18%
YoY %	11.36%	-55.90%	166.07%	-11.77%	-5.75%	-33.15%	-	-
Horiz. %	72.63%	65.22%	147.91%	55.59%	63.01%	66.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.14%	31.14%	25.85%	30.04%	23.04%	20.77%	19.70%	-
YoY %	9.63%	20.46%	-13.95%	30.38%	10.93%	5.43%	-	-
Horiz. %	173.30%	158.07%	131.22%	152.49%	116.95%	105.43%	100.00%	-
Total Cost	676,720	714,393	780,384	748,654	558,768	696,329	565,168	3.04%
YoY %	-5.27%	-8.46%	4.24%	33.98%	-19.76%	23.21%	-	-
Horiz. %	119.74%	126.40%	138.08%	132.47%	98.87%	123.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	996,482	959,847	901,750	787,418	731,107	703,949	676,008	6.67%
YoY %	3.82%	6.44%	14.52%	7.70%	3.86%	4.13%	-	-
Horiz. %	147.41%	141.99%	133.39%	116.48%	108.15%	104.13%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	24,695	-	41,175	27,448	8,576	42,923	57,228	-13.05%
YoY %	0.00%	-	50.01%	220.06%	-80.02%	-25.00%	-	-
Horiz. %	43.15%	-	71.95%	47.96%	14.99%	75.00%	100.00%	-
Div Payout %	30.12%	-	24.66%	43.74%	12.06%	56.88%	50.70%	-
YoY %	0.00%	-	-43.62%	262.69%	-78.80%	12.19%	-	-
Horiz. %	59.41%	-	48.64%	86.27%	23.79%	112.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	996,482	959,847	901,750	787,418	731,107	703,949	676,008	6.67%
YoY %	3.82%	6.44%	14.52%	7.70%	3.86%	4.13%	-	-
Horiz. %	147.41%	141.99%	133.39%	116.48%	108.15%	104.13%	100.00%	-
NOSH	370,439	370,597	308,818	257,326	214,401	214,618	214,605	9.51%
YoY %	-0.04%	20.00%	20.01%	20.02%	-0.10%	0.01%	-	-
Horiz. %	172.61%	172.69%	143.90%	119.91%	99.90%	100.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	10.49%	8.79%	18.07%	7.61%	11.87%	9.76%	16.64%	-
YoY %	19.34%	-51.36%	137.45%	-35.89%	21.62%	-41.35%	-	-
Horiz. %	63.04%	52.82%	108.59%	45.73%	71.33%	58.65%	100.00%	-
ROE	8.23%	7.67%	18.52%	7.97%	9.73%	10.72%	16.70%	-
YoY %	7.30%	-58.59%	132.37%	-18.09%	-9.24%	-35.81%	-	-
Horiz. %	49.28%	45.93%	110.90%	47.72%	58.26%	64.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	204.09	211.34	308.44	314.89	295.73	359.55	315.91	-7.01%
YoY %	-3.43%	-31.48%	-2.05%	6.48%	-17.75%	13.81%	-	-
Horiz. %	64.60%	66.90%	97.64%	99.68%	93.61%	113.81%	100.00%	-
EPS	22.13	19.87	54.07	24.39	33.17	35.16	52.60	-13.42%
YoY %	11.37%	-63.25%	121.69%	-26.47%	-5.66%	-33.16%	-	-
Horiz. %	42.07%	37.78%	102.79%	46.37%	63.06%	66.84%	100.00%	-
DPS	6.67	0.00	13.33	10.67	4.00	20.00	26.67	-20.60%
YoY %	0.00%	0.00%	24.93%	166.75%	-80.00%	-25.01%	-	-
Horiz. %	25.01%	0.00%	49.98%	40.01%	15.00%	74.99%	100.00%	-
NAPS	2.69	2.59	2.92	3.06	3.41	3.28	3.15	-2.59%
YoY %	3.86%	-11.30%	-4.58%	-10.26%	3.96%	4.13%	-	-
Horiz. %	85.40%	82.22%	92.70%	97.14%	108.25%	104.13%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 257,328
RPS	170.03	176.14	214.22	182.23	142.60	173.55	152.47	1.83%
YoY %	-3.47%	-17.78%	17.55%	27.79%	-17.83%	13.83%	-	-
Horiz. %	111.52%	115.52%	140.50%	119.52%	93.53%	113.83%	100.00%	-
EPS	18.44	16.56	37.55	14.11	16.00	16.97	25.39	-5.18%
YoY %	11.35%	-55.90%	166.12%	-11.81%	-5.72%	-33.16%	-	-
Horiz. %	72.63%	65.22%	147.89%	55.57%	63.02%	66.84%	100.00%	-
DPS	5.55	0.00	9.26	6.17	1.93	9.65	12.87	-13.06%
YoY %	0.00%	0.00%	50.08%	219.69%	-80.00%	-25.02%	-	-
Horiz. %	43.12%	0.00%	71.95%	47.94%	15.00%	74.98%	100.00%	-
NAPS	2.2411	2.1587	2.028	1.7709	1.6443	1.5832	1.5203	6.67%
YoY %	3.82%	6.44%	14.52%	7.70%	3.86%	4.14%	-	-
Horiz. %	147.41%	141.99%	133.39%	116.48%	108.16%	104.14%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	3.80	3.92	3.58	3.28	3.01	3.26	5.31	-
P/RPS	1.86	1.85	1.16	1.04	1.02	0.91	1.68	1.70%
YoY %	0.54%	59.48%	11.54%	1.96%	12.09%	-45.83%	-	-
Horiz. %	110.71%	110.12%	69.05%	61.90%	60.71%	54.17%	100.00%	-
P/EPS	17.17	19.73	6.62	13.45	9.07	9.27	10.10	9.23%
YoY %	-12.98%	198.04%	-50.78%	48.29%	-2.16%	-8.22%	-	-
Horiz. %	170.00%	195.35%	65.54%	133.17%	89.80%	91.78%	100.00%	-
EY	5.82	5.07	15.10	7.43	11.02	10.79	9.91	-8.48%
YoY %	14.79%	-66.42%	103.23%	-32.58%	2.13%	8.88%	-	-
Horiz. %	58.73%	51.16%	152.37%	74.97%	111.20%	108.88%	100.00%	-
DY	1.75	0.00	3.72	3.25	1.33	6.13	5.02	-16.09%
YoY %	0.00%	0.00%	14.46%	144.36%	-78.30%	22.11%	-	-
Horiz. %	34.86%	0.00%	74.10%	64.74%	26.49%	122.11%	100.00%	-
P/NAPS	1.41	1.51	1.23	1.07	0.88	0.99	1.69	-2.97%
YoY %	-6.62%	22.76%	14.95%	21.59%	-11.11%	-41.42%	-	-
Horiz. %	83.43%	89.35%	72.78%	63.31%	52.07%	58.58%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	20/11/12	23/11/11	26/11/10	19/11/09	20/11/08	19/11/07	-
Price	4.11	3.70	3.96	3.32	3.22	2.78	4.72	-
P/RPS	2.01	1.75	1.28	1.05	1.09	0.77	1.49	5.11%
YoY %	14.86%	36.72%	21.90%	-3.67%	41.56%	-48.32%	-	-
Horiz. %	134.90%	117.45%	85.91%	70.47%	73.15%	51.68%	100.00%	-
P/EPS	18.57	18.62	7.32	13.61	9.71	7.91	8.97	12.88%
YoY %	-0.27%	154.37%	-46.22%	40.16%	22.76%	-11.82%	-	-
Horiz. %	207.02%	207.58%	81.61%	151.73%	108.25%	88.18%	100.00%	-
EY	5.39	5.37	13.65	7.35	10.30	12.65	11.14	-11.38%
YoY %	0.37%	-60.66%	85.71%	-28.64%	-18.58%	13.55%	-	-
Horiz. %	48.38%	48.20%	122.53%	65.98%	92.46%	113.55%	100.00%	-
DY	1.62	0.00	3.37	3.21	1.24	7.19	5.65	-18.78%
YoY %	0.00%	0.00%	4.98%	158.87%	-82.75%	27.26%	-	-
Horiz. %	28.67%	0.00%	59.65%	56.81%	21.95%	127.26%	100.00%	-
P/NAPS	1.53	1.43	1.36	1.08	0.94	0.85	1.50	0.33%
YoY %	6.99%	5.15%	25.93%	14.89%	10.59%	-43.33%	-	-
Horiz. %	102.00%	95.33%	90.67%	72.00%	62.67%	56.67%	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