[TAANN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	367,736	298,328	357,319	334,211	270,609	274,910	239,324	7.41%
YoY %	23.27%	-16.51%	6.91%	23.50%	-1.56%	14.87%	-	-
Horiz. %	153.66%	124.65%	149.30%	139.65%	113.07%	114.87%	100.00%	-
PBT	22,035	43,916	41,288	67,214	50,504	54,482	63,517	-16.16%
YoY %	-49.82%	6.37%	-38.57%	33.09%	-7.30%	-14.22%	-	-
Horiz. %	34.69%	69.14%	65.00%	105.82%	79.51%	85.78%	100.00%	-
Tax	-7,551	-10,595	-6,995	-12,834	-8,998	-10,693	-14,283	-10.07%
YoY %	28.73%	-51.47%	45.50%	-42.63%	15.85%	25.13%	-	-
Horiz. %	52.87%	74.18%	48.97%	89.86%	63.00%	74.87%	100.00%	-
NP	14,484	33,321	34,293	54,380	41,506	43,789	49,234	-18.43%
YoY %	-56.53%	-2.83%	-36.94%	31.02%	-5.21%	-11.06%	-	-
Horiz. %	29.42%	67.68%	69.65%	110.45%	84.30%	88.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,465	31,477	34,201	54,620	41,282	43,641	49,234	-17.54%
YoY %	-50.87%	-7.96%	-37.38%	32.31%	-5.41%	-11.36%	-	-
Horiz. %	31.41%	63.93%	69.47%	110.94%	83.85%	88.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.27%	24.13%	16.94%	19.09%	17.82%	19.63%	22.49%	-
YoY %	42.02%	42.44%	-11.26%	7.13%	-9.22%	-12.72%	-	-
Horiz. %	152.38%	107.29%	75.32%	84.88%	79.24%	87.28%	100.00%	-
Total Cost	353,252	265,007	323,026	279,831	229,103	231,121	190,090	10.87%
YoY %	33.30%	-17.96%	15.44%	22.14%	-0.87%	21.59%	-	-
Horiz. %	185.83%	139.41%	169.93%	147.21%	120.52%	121.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	757,162	707,589	704,201	658,873	558,055	446,308	386,440	11.85%
YoY %	7.01%	0.48%	6.88%	18.07%	25.04%	15.49%	-	-
Horiz. %	195.93%	183.10%	182.23%	170.50%	144.41%	115.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	6,434	6,432	21,469	32,192	17,604	17,366	33,313	-23.96%
YoY %	0.03%	-70.04%	-33.31%	82.87%	1.37%	-47.87%	-	-
Horiz. %	19.31%	19.31%	64.45%	96.63%	52.84%	52.13%	100.00%	-
Div Payout %	41.61%	20.44%	62.77%	58.94%	42.64%	39.79%	67.66%	-
YoY %	103.57%	-67.44%	6.50%	38.23%	7.16%	-41.19%	-	-
Horiz. %	61.50%	30.21%	92.77%	87.11%	63.02%	58.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	757,162	707,589	704,201	658,873	558,055	446,308	386,440	11.85%
YoY %	7.01%	0.48%	6.88%	18.07%	25.04%	15.49%	-	-
Horiz. %	195.93%	183.10%	182.23%	170.50%	144.41%	115.49%	100.00%	-
NOSH	214,493	214,420	214,695	214,616	176,042	173,660	166,569	4.30%
YoY %	0.03%	-0.13%	0.04%	21.91%	1.37%	4.26%	-	-
Horiz. %	128.77%	128.73%	128.89%	128.85%	105.69%	104.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.94%	11.17%	9.60%	16.27%	15.34%	15.93%	20.57%	-
YoY %	-64.73%	16.35%	-41.00%	6.06%	-3.70%	-22.56%	-	-
Horiz. %	19.15%	54.30%	46.67%	79.10%	74.57%	77.44%	100.00%	-
ROE	2.04%	4.45%	4.86%	8.29%	7.40%	9.78%	12.74%	-
YoY %	-54.16%	-8.44%	-41.38%	12.03%	-24.34%	-23.23%	-	-
Horiz. %	16.01%	34.93%	38.15%	65.07%	58.08%	76.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	171.44	139.13	166.43	155.72	153.72	158.30	143.68	2.98%
YoY %	23.22%	-16.40%	6.88%	1.30%	-2.89%	10.18%	-	-
Horiz. %	119.32%	96.83%	115.83%	108.38%	106.99%	110.18%	100.00%	-
EPS	7.21	14.68	15.93	25.45	23.45	25.13	28.68	-20.54%
YoY %	-50.89%	-7.85%	-37.41%	8.53%	-6.69%	-12.38%	-	-
Horiz. %	25.14%	51.19%	55.54%	88.74%	81.76%	87.62%	100.00%	-
DPS	3.00	3.00	10.00	15.00	10.00	10.00	20.00	-27.09%
YoY %	0.00%	-70.00%	-33.33%	50.00%	0.00%	-50.00%	-	-
Horiz. %	15.00%	15.00%	50.00%	75.00%	50.00%	50.00%	100.00%	-
NAPS	3.53	3.30	3.28	3.07	3.17	2.57	2.32	7.24%
YoY %	6.97%	0.61%	6.84%	-3.15%	23.35%	10.78%	-	-
Horiz. %	152.16%	142.24%	141.38%	132.33%	136.64%	110.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 214,645
RPS	82.70	67.09	80.36	75.16	60.86	61.83	53.82	7.41%
YoY %	23.27%	-16.51%	6.92%	23.50%	-1.57%	14.88%	-	-
Horiz. %	153.66%	124.66%	149.31%	139.65%	113.08%	114.88%	100.00%	-
EPS	3.48	7.08	7.69	12.28	9.28	9.81	11.07	-17.53%
YoY %	-50.85%	-7.93%	-37.38%	32.33%	-5.40%	-11.38%	-	-
Horiz. %	31.44%	63.96%	69.47%	110.93%	83.83%	88.62%	100.00%	-
DPS	1.45	1.45	4.83	7.24	3.96	3.91	7.49	-23.93%
YoY %	0.00%	-69.98%	-33.29%	82.83%	1.28%	-47.80%	-	-
Horiz. %	19.36%	19.36%	64.49%	96.66%	52.87%	52.20%	100.00%	-
NAPS	1.7028	1.5914	1.5837	1.4818	1.2551	1.0037	0.8691	11.85%
YoY %	7.00%	0.49%	6.88%	18.06%	25.05%	15.49%	-	-
Horiz. %	195.93%	183.11%	182.22%	170.50%	144.41%	115.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.54	2.92	4.72	7.92	4.44	4.51	4.86	-
P/RPS	2.06	2.10	2.84	5.09	2.89	2.85	3.38	-7.91%
YoY %	-1.90%	-26.06%	-44.20%	76.12%	1.40%	-15.68%	-	-
Horiz. %	60.95%	62.13%	84.02%	150.59%	85.50%	84.32%	100.00%	-
P/EPS	49.10	19.89	29.63	31.12	18.93	17.95	16.44	19.99%
YoY %	146.86%	-32.87%	-4.79%	64.40%	5.46%	9.18%	-	-
Horiz. %	298.66%	120.99%	180.23%	189.29%	115.15%	109.18%	100.00%	-
EY	2.04	5.03	3.38	3.21	5.28	5.57	6.08	-16.63%
YoY %	-59.44%	48.82%	5.30%	-39.20%	-5.21%	-8.39%	-	-
Horiz. %	33.55%	82.73%	55.59%	52.80%	86.84%	91.61%	100.00%	-
DY	0.85	1.03	2.12	1.89	2.25	2.22	4.12	-23.12%
YoY %	-17.48%	-51.42%	12.17%	-16.00%	1.35%	-46.12%	-	-
Horiz. %	20.63%	25.00%	51.46%	45.87%	54.61%	53.88%	100.00%	-
P/NAPS	1.00	0.88	1.44	2.58	1.40	1.75	2.09	-11.55%
YoY %	13.64%	-38.89%	-44.19%	84.29%	-20.00%	-16.27%	-	-
Horiz. %	47.85%	42.11%	68.90%	123.44%	66.99%	83.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	17/08/09	28/08/08	22/08/07	28/08/06	25/07/05	30/08/04	-
Price	3.88	3.28	4.27	5.14	5.28	4.44	4.55	-
P/RPS	2.26	2.36	2.57	3.30	3.43	2.80	3.17	-5.48%
YoY %	-4.24%	-8.17%	-22.12%	-3.79%	22.50%	-11.67%	-	-
Horiz. %	71.29%	74.45%	81.07%	104.10%	108.20%	88.33%	100.00%	-
P/EPS	53.81	22.34	26.80	20.20	22.52	17.67	15.39	23.18%
YoY %	140.87%	-16.64%	32.67%	-10.30%	27.45%	14.81%	-	-
Horiz. %	349.64%	145.16%	174.14%	131.25%	146.33%	114.81%	100.00%	-
EY	1.86	4.48	3.73	4.95	4.44	5.66	6.50	-18.81%
YoY %	-58.48%	20.11%	-24.65%	11.49%	-21.55%	-12.92%	-	-
Horiz. %	28.62%	68.92%	57.38%	76.15%	68.31%	87.08%	100.00%	-
DY	0.77	0.91	2.34	2.92	1.89	2.25	4.40	-25.20%
YoY %	-15.38%	-61.11%	-19.86%	54.50%	-16.00%	-48.86%	-	-
Horiz. %	17.50%	20.68%	53.18%	66.36%	42.95%	51.14%	100.00%	-
P/NAPS	1.10	0.99	1.30	1.67	1.67	1.73	1.96	-9.17%
YoY %	11.11%	-23.85%	-22.16%	0.00%	-3.47%	-11.73%	-	-
Horiz. %	56.12%	50.51%	66.33%	85.20%	85.20%	88.27%	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