[TAANN] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	350,209	352,556	459,945	367,736	298,328	357,319	334,211	0.78%
YoY %	-0.67%	-23.35%	25.07%	23.27%	-16.51%	6.91%	-	-
Horiz. %	104.79%	105.49%	137.62%	110.03%	89.26%	106.91%	100.00%	-
PBT	44,205	33,338	109,141	22,035	43,916	41,288	67,214	-6.73%
YoY %	32.60%	-69.45%	395.31%	-49.82%	6.37%	-38.57%	-	-
Horiz. %	65.77%	49.60%	162.38%	32.78%	65.34%	61.43%	100.00%	-
Tax	-17,568	-11,450	-29,787	-7,551	-10,595	-6,995	-12,834	5.36%
YoY %	-53.43%	61.56%	-294.48%	28.73%	-51.47%	45.50%	-	-
Horiz. %	136.89%	89.22%	232.09%	58.84%	82.55%	54.50%	100.00%	-
NP	26,637	21,888	79,354	14,484	33,321	34,293	54,380	-11.20%
YoY %	21.70%	-72.42%	447.87%	-56.53%	-2.83%	-36.94%	-	-
Horiz. %	48.98%	40.25%	145.92%	26.63%	61.27%	63.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,231	24,756	77,295	15,465	31,477	34,201	54,620	-10.40%
YoY %	14.04%	-67.97%	399.81%	-50.87%	-7.96%	-37.38%	-	-
Horiz. %	51.69%	45.32%	141.51%	28.31%	57.63%	62.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.74%	34.35%	27.29%	34.27%	24.13%	16.94%	19.09%	-
YoY %	15.69%	25.87%	-20.37%	42.02%	42.44%	-11.26%	-	-
Horiz. %	208.17%	179.94%	142.95%	179.52%	126.40%	88.74%	100.00%	-
Total Cost	323,572	330,668	380,591	353,252	265,007	323,026	279,831	2.44%
YoY %	-2.15%	-13.12%	7.74%	33.30%	-17.96%	15.44%	-	-
Horiz. %	115.63%	118.17%	136.01%	126.24%	94.70%	115.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	989,196	930,203	889,371	757,162	707,589	704,201	658,873	7.00%
YoY %	6.34%	4.59%	17.46%	7.01%	0.48%	6.88%	-	-
Horiz. %	150.13%	141.18%	134.98%	114.92%	107.39%	106.88%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	30,880	6,434	6,432	21,469	32,192	-
YoY %	-	-	379.95%	0.03%	-70.04%	-33.31%	-	-
Horiz. %	-	-	95.92%	19.99%	19.98%	66.69%	100.00%	-
Div Payout %	-	-	39.95%	41.61%	20.44%	62.77%	58.94%	-
YoY %	-	-	-3.99%	103.57%	-67.44%	6.50%	-	-
Horiz. %	-	-	67.78%	70.60%	34.68%	106.50%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	989,196	930,203	889,371	757,162	707,589	704,201	658,873	7.00%
YoY %	6.34%	4.59%	17.46%	7.01%	0.48%	6.88%	-	-
Horiz. %	150.13%	141.18%	134.98%	114.92%	107.39%	106.88%	100.00%	-
NOSH	370,485	370,598	308,809	214,493	214,420	214,695	214,616	9.51%
YoY %	-0.03%	20.01%	43.97%	0.03%	-0.13%	0.04%	-	-
Horiz. %	172.63%	172.68%	143.89%	99.94%	99.91%	100.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.61%	6.21%	17.25%	3.94%	11.17%	9.60%	16.27%	-
YoY %	22.54%	-64.00%	337.82%	-64.73%	16.35%	-41.00%	-	-
Horiz. %	46.77%	38.17%	106.02%	24.22%	68.65%	59.00%	100.00%	-
ROE	2.85%	2.66%	8.69%	2.04%	4.45%	4.86%	8.29%	-
YoY %	7.14%	-69.39%	325.98%	-54.16%	-8.44%	-41.38%	-	-
Horiz. %	34.38%	32.09%	104.83%	24.61%	53.68%	58.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	94.53	95.13	148.94	171.44	139.13	166.43	155.72	-7.97%
YoY %	-0.63%	-36.13%	-13.12%	23.22%	-16.40%	6.88%	-	-
Horiz. %	60.71%	61.09%	95.65%	110.10%	89.35%	106.88%	100.00%	-
EPS	7.62	6.68	25.03	7.21	14.68	15.93	25.45	-18.19%
YoY %	14.07%	-73.31%	247.16%	-50.89%	-7.85%	-37.41%	-	-
Horiz. %	29.94%	26.25%	98.35%	28.33%	57.68%	62.59%	100.00%	-
DPS	0.00	0.00	10.00	3.00	3.00	10.00	15.00	-
YoY %	0.00%	0.00%	233.33%	0.00%	-70.00%	-33.33%	-	-
Horiz. %	0.00%	0.00%	66.67%	20.00%	20.00%	66.67%	100.00%	-
NAPS	2.67	2.51	2.88	3.53	3.30	3.28	3.07	-2.29%
YoY %	6.37%	-12.85%	-18.41%	6.97%	0.61%	6.84%	-	-
Horiz. %	86.97%	81.76%	93.81%	114.98%	107.49%	106.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 214,326
RPS	78.76	79.29	103.44	82.70	67.09	80.36	75.16	0.78%
YoY %	-0.67%	-23.35%	25.08%	23.27%	-16.51%	6.92%	-	-
Horiz. %	104.79%	105.49%	137.63%	110.03%	89.26%	106.92%	100.00%	-
EPS	6.35	5.57	17.38	3.48	7.08	7.69	12.28	-10.40%
YoY %	14.00%	-67.95%	399.43%	-50.85%	-7.93%	-37.38%	-	-
Horiz. %	51.71%	45.36%	141.53%	28.34%	57.65%	62.62%	100.00%	-
DPS	0.00	0.00	6.95	1.45	1.45	4.83	7.24	-
YoY %	0.00%	0.00%	379.31%	0.00%	-69.98%	-33.29%	-	-
Horiz. %	0.00%	0.00%	95.99%	20.03%	20.03%	66.71%	100.00%	-
NAPS	2.2247	2.092	2.0002	1.7028	1.5914	1.5837	1.4818	7.00%
YoY %	6.34%	4.59%	17.47%	7.00%	0.49%	6.88%	-	-
Horiz. %	150.13%	141.18%	134.98%	114.91%	107.40%	106.88%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.82	4.50	4.61	3.54	2.92	4.72	7.92	-
P/RPS	4.04	4.73	3.10	2.06	2.10	2.84	5.09	-3.77%
YoY %	-14.59%	52.58%	50.49%	-1.90%	-26.06%	-44.20%	-	-
Horiz. %	79.37%	92.93%	60.90%	40.47%	41.26%	55.80%	100.00%	-
P/EPS	50.13	67.37	18.42	49.10	19.89	29.63	31.12	8.26%
YoY %	-25.59%	265.74%	-62.48%	146.86%	-32.87%	-4.79%	-	-
Horiz. %	161.09%	216.48%	59.19%	157.78%	63.91%	95.21%	100.00%	-
EY	1.99	1.48	5.43	2.04	5.03	3.38	3.21	-7.65%
YoY %	34.46%	-72.74%	166.18%	-59.44%	48.82%	5.30%	-	-
Horiz. %	61.99%	46.11%	169.16%	63.55%	156.70%	105.30%	100.00%	-
DY	0.00	0.00	2.17	0.85	1.03	2.12	1.89	-
YoY %	0.00%	0.00%	155.29%	-17.48%	-51.42%	12.17%	-	-
Horiz. %	0.00%	0.00%	114.81%	44.97%	54.50%	112.17%	100.00%	-
P/NAPS	1.43	1.79	1.60	1.00	0.88	1.44	2.58	-9.35%
YoY %	-20.11%	11.87%	60.00%	13.64%	-38.89%	-44.19%	-	-
Horiz. %	55.43%	69.38%	62.02%	38.76%	34.11%	55.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	17/08/12	22/08/11	27/08/10	17/08/09	28/08/08	22/08/07	-
Price	3.80	4.50	4.40	3.88	3.28	4.27	5.14	-
P/RPS	4.02	4.73	2.95	2.26	2.36	2.57	3.30	3.34%
YoY %	-15.01%	60.34%	30.53%	-4.24%	-8.17%	-22.12%	-	-
Horiz. %	121.82%	143.33%	89.39%	68.48%	71.52%	77.88%	100.00%	-
P/EPS	49.87	67.37	17.58	53.81	22.34	26.80	20.20	16.23%
YoY %	-25.98%	283.22%	-67.33%	140.87%	-16.64%	32.67%	-	-
Horiz. %	246.88%	333.51%	87.03%	266.39%	110.59%	132.67%	100.00%	-
EY	2.01	1.48	5.69	1.86	4.48	3.73	4.95	-13.93%
YoY %	35.81%	-73.99%	205.91%	-58.48%	20.11%	-24.65%	-	-
Horiz. %	40.61%	29.90%	114.95%	37.58%	90.51%	75.35%	100.00%	-
DY	0.00	0.00	2.27	0.77	0.91	2.34	2.92	-
YoY %	0.00%	0.00%	194.81%	-15.38%	-61.11%	-19.86%	-	-
Horiz. %	0.00%	0.00%	77.74%	26.37%	31.16%	80.14%	100.00%	-
P/NAPS	1.42	1.79	1.53	1.10	0.99	1.30	1.67	-2.66%
YoY %	-20.67%	16.99%	39.09%	11.11%	-23.85%	-22.16%	-	-
Horiz. %	85.03%	107.19%	91.62%	65.87%	59.28%	77.84%	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