[TAANN] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	357,319	334,211	270,609	274,910	239,324	165,349	130,679	18.23%
YoY %	6.91%	23.50%	-1.56%	14.87%	44.74%	26.53%	-	-
Horiz. %	273.43%	255.75%	207.08%	210.37%	183.14%	126.53%	100.00%	-
PBT	41,288	67,214	50,504	54,482	63,517	34,867	25,358	8.45%
YoY %	-38.57%	33.09%	-7.30%	-14.22%	82.17%	37.50%	-	-
Horiz. %	162.82%	265.06%	199.16%	214.85%	250.48%	137.50%	100.00%	-
Tax	-6,995	-12,834	-8,998	-10,693	-14,283	-4,316	-2,580	18.06%
YoY %	45.50%	-42.63%	15.85%	25.13%	-230.93%	-67.29%	-	-
Horiz. %	271.12%	497.44%	348.76%	414.46%	553.60%	167.29%	100.00%	-
NP	34,293	54,380	41,506	43,789	49,234	30,551	22,778	7.05%
YoY %	-36.94%	31.02%	-5.21%	-11.06%	61.15%	34.13%	-	-
Horiz. %	150.55%	238.74%	182.22%	192.24%	216.15%	134.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,201	54,620	41,282	43,641	49,234	29,470	22,778	7.00%
YoY %	-37.38%	32.31%	-5.41%	-11.36%	67.06%	29.38%	-	-
Horiz. %	150.15%	239.79%	181.24%	191.59%	216.15%	129.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.94%	19.09%	17.82%	19.63%	22.49%	12.38%	10.17%	-
YoY %	-11.26%	7.13%	-9.22%	-12.72%	81.66%	21.73%	-	-
Horiz. %	166.57%	187.71%	175.22%	193.02%	221.14%	121.73%	100.00%	-
Total Cost	323,026	279,831	229,103	231,121	190,090	134,798	107,901	20.03%
YoY %	15.44%	22.14%	-0.87%	21.59%	41.02%	24.93%	-	-
Horiz. %	299.37%	259.34%	212.33%	214.20%	176.17%	124.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	704,201	658,873	558,055	446,308	386,440	382,558	279,712	16.61%
YoY %	6.88%	18.07%	25.04%	15.49%	1.01%	36.77%	-	-
Horiz. %	251.76%	235.55%	199.51%	159.56%	138.16%	136.77%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	21,469	32,192	17,604	17,366	33,313	16,210	-	-
YoY %	-33.31%	82.87%	1.37%	-47.87%	105.51%	0.00%	-	-
Horiz. %	132.44%	198.59%	108.60%	107.13%	205.51%	100.00%	-	-
Div Payout %	62.77%	58.94%	42.64%	39.79%	67.66%	55.01%	-	-
YoY %	6.50%	38.23%	7.16%	-41.19%	23.00%	0.00%	-	-
Horiz. %	114.11%	107.14%	77.51%	72.33%	123.00%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	704,201	658,873	558,055	446,308	386,440	382,558	279,712	16.61%
YoY %	6.88%	18.07%	25.04%	15.49%	1.01%	36.77%	-	-
Horiz. %	251.76%	235.55%	199.51%	159.56%	138.16%	136.77%	100.00%	-
NOSH	214,695	214,616	176,042	173,660	166,569	162,101	100,255	13.51%
YoY %	0.04%	21.91%	1.37%	4.26%	2.76%	61.69%	-	-
Horiz. %	214.15%	214.07%	175.59%	173.22%	166.15%	161.69%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	9.60%	16.27%	15.34%	15.93%	20.57%	18.48%	17.43%	-
YoY %	-41.00%	6.06%	-3.70%	-22.56%	11.31%	6.02%	-	-
Horiz. %	55.08%	93.34%	88.01%	91.39%	118.01%	106.02%	100.00%	-
ROE	4.86%	8.29%	7.40%	9.78%	12.74%	7.70%	8.14%	-
YoY %	-41.38%	12.03%	-24.34%	-23.23%	65.45%	-5.41%	-	-
Horiz. %	59.71%	101.84%	90.91%	120.15%	156.51%	94.59%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	166.43	155.72	153.72	158.30	143.68	102.00	130.35	4.15%
YoY %	6.88%	1.30%	-2.89%	10.18%	40.86%	-21.75%	-	-
Horiz. %	127.68%	119.46%	117.93%	121.44%	110.23%	78.25%	100.00%	-
EPS	15.93	25.45	23.45	25.13	28.68	18.18	22.72	-5.74%
YoY %	-37.41%	8.53%	-6.69%	-12.38%	57.76%	-19.98%	-	-
Horiz. %	70.11%	112.02%	103.21%	110.61%	126.23%	80.02%	100.00%	-
DPS	10.00	15.00	10.00	10.00	20.00	10.00	0.00	-
YoY %	-33.33%	50.00%	0.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	100.00%	150.00%	100.00%	100.00%	200.00%	100.00%	-	-
NAPS	3.28	3.07	3.17	2.57	2.32	2.36	2.79	2.73%
YoY %	6.84%	-3.15%	23.35%	10.78%	-1.69%	-15.41%	-	-
Horiz. %	117.56%	110.04%	113.62%	92.11%	83.15%	84.59%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 173,603
RPS	81.14	75.90	61.45	62.43	54.35	37.55	29.68	18.23%
YoY %	6.90%	23.52%	-1.57%	14.87%	44.74%	26.52%	-	-
Horiz. %	273.38%	255.73%	207.04%	210.34%	183.12%	126.52%	100.00%	-
EPS	7.77	12.40	9.37	9.91	11.18	6.69	5.17	7.01%
YoY %	-37.34%	32.34%	-5.45%	-11.36%	67.12%	29.40%	-	-
Horiz. %	150.29%	239.85%	181.24%	191.68%	216.25%	129.40%	100.00%	-
DPS	4.88	7.31	4.00	3.94	7.57	3.68	0.00	-
YoY %	-33.24%	82.75%	1.52%	-47.95%	105.71%	0.00%	-	-
Horiz. %	132.61%	198.64%	108.70%	107.07%	205.71%	100.00%	-	-
NAPS	1.5992	1.4963	1.2673	1.0135	0.8776	0.8688	0.6352	16.61%
YoY %	6.88%	18.07%	25.04%	15.49%	1.01%	36.78%	-	-
Horiz. %	251.76%	235.56%	199.51%	159.56%	138.16%	136.78%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	4.72	7.92	4.44	4.51	4.86	2.71	3.89	-
P/RPS	2.84	5.09	2.89	2.85	3.38	2.66	2.98	-0.79%
YoY %	-44.20%	76.12%	1.40%	-15.68%	27.07%	-10.74%	-	-
Horiz. %	95.30%	170.81%	96.98%	95.64%	113.42%	89.26%	100.00%	-
P/EPS	29.63	31.12	18.93	17.95	16.44	14.91	17.12	9.56%
YoY %	-4.79%	64.40%	5.46%	9.18%	10.26%	-12.91%	-	-
Horiz. %	173.07%	181.78%	110.57%	104.85%	96.03%	87.09%	100.00%	-
EY	3.38	3.21	5.28	5.57	6.08	6.71	5.84	-8.70%
YoY %	5.30%	-39.20%	-5.21%	-8.39%	-9.39%	14.90%	-	-
Horiz. %	57.88%	54.97%	90.41%	95.38%	104.11%	114.90%	100.00%	-
DY	2.12	1.89	2.25	2.22	4.12	3.69	0.00	-
YoY %	12.17%	-16.00%	1.35%	-46.12%	11.65%	0.00%	-	-
Horiz. %	57.45%	51.22%	60.98%	60.16%	111.65%	100.00%	-	-
P/NAPS	1.44	2.58	1.40	1.75	2.09	1.15	1.39	0.59%
YoY %	-44.19%	84.29%	-20.00%	-16.27%	81.74%	-17.27%	-	-
Horiz. %	103.60%	185.61%	100.72%	125.90%	150.36%	82.73%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	22/08/07	28/08/06	25/07/05	30/08/04	01/10/03	22/08/02	-
Price	4.27	5.14	5.28	4.44	4.55	2.90	4.03	-
P/RPS	2.57	3.30	3.43	2.80	3.17	2.84	3.09	-3.02%
YoY %	-22.12%	-3.79%	22.50%	-11.67%	11.62%	-8.09%	-	-
Horiz. %	83.17%	106.80%	111.00%	90.61%	102.59%	91.91%	100.00%	-
P/EPS	26.80	20.20	22.52	17.67	15.39	15.95	17.74	7.11%
YoY %	32.67%	-10.30%	27.45%	14.81%	-3.51%	-10.09%	-	-
Horiz. %	151.07%	113.87%	126.94%	99.61%	86.75%	89.91%	100.00%	-
EY	3.73	4.95	4.44	5.66	6.50	6.27	5.64	-6.65%
YoY %	-24.65%	11.49%	-21.55%	-12.92%	3.67%	11.17%	-	-
Horiz. %	66.13%	87.77%	78.72%	100.35%	115.25%	111.17%	100.00%	-
DY	2.34	2.92	1.89	2.25	4.40	3.45	0.00	-
YoY %	-19.86%	54.50%	-16.00%	-48.86%	27.54%	0.00%	-	-
Horiz. %	67.83%	84.64%	54.78%	65.22%	127.54%	100.00%	-	-
P/NAPS	1.30	1.67	1.67	1.73	1.96	1.23	1.44	-1.68%
YoY %	-22.16%	0.00%	-3.47%	-11.73%	59.35%	-14.58%	-	-
Horiz. %	90.28%	115.97%	115.97%	120.14%	136.11%	85.42%	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