[TAANN] YoY Cumulative 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
Cumulative Result
Revenue	567,023	587,409	714,382	607,724	475,538	578,749	508,468	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	90,321	74,953	174,097	66,085	73,369	71,312	105,344	-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	-30,838	-23,339	-45,003	-19,852	-16,907	-14,810	-20,752	6.81%
YoY %	-32.13%	48.14%	-126.69%	-17.42%	-14.16%	28.63%	-	-
Horiz. %	148.60%	112.47%	216.86%	95.66%	81.47%	71.37%	100.00%	-
NP	59,483	51,614	129,094	46,233	56,462	56,502	84,592	-5.69%
YoY %	15.25%	-60.02%	179.22%	-18.12%	-0.07%	-33.21%	-	-
Horiz. %	70.32%	61.02%	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	61,493	55,219	125,226	47,065	53,343	56,595	84,662	-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	507,540	535,795	585,288	561,491	419,076	522,247	423,876	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	18,521	-	30,881	20,586	6,432	32,192	42,921	-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	6.17%	5.75%	13.89%	5.98%	7.30%	8.04%	12.52%	-
YoY %	7.30%	-58.60%	132.27%	-18.08%	-9.20%	-35.78%	-	-
Horiz. %	49.28%	45.93%	110.94%	47.76%	58.31%	64.22%	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	153.07	158.50	231.33	236.17	221.80	269.66	236.93	-7.01%
YoY %	-3.43%	-31.48%	-2.05%	6.48%	-17.75%	13.81%	-	-
Horiz. %	64.61%	66.90%	97.64%	99.68%	93.61%	113.81%	100.00%	-
EPS	16.60	14.90	40.55	18.29	24.88	26.37	39.45	-13.42%
YoY %	11.41%	-63.26%	121.71%	-26.49%	-5.65%	-33.16%	-	-
Horiz. %	42.08%	37.77%	102.79%	46.36%	63.07%	66.84%	100.00%	-
DPS	5.00	0.00	10.00	8.00	3.00	15.00	20.00	-20.61%
YoY %	0.00%	0.00%	25.00%	166.67%	-80.00%	-25.00%	-	-
Horiz. %	25.00%	0.00%	50.00%	40.00%	15.00%	75.00%	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	128.77	133.40	162.23	138.01	107.99	131.43	115.47	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%	-
EPS	13.96	12.54	28.44	10.69	12.11	12.85	19.23	-5.19%
YoY %	11.32%	-55.91%	166.04%	-11.73%	-5.76%	-33.18%	-	-
Horiz. %	72.59%	65.21%	147.89%	55.59%	62.97%	66.82%	100.00%	-
DPS	4.21	0.00	7.01	4.67	1.46	7.31	9.75	-13.05%
YoY %	0.00%	0.00%	50.11%	219.86%	-80.03%	-25.03%	-	-
Horiz. %	43.18%	0.00%	71.90%	47.90%	14.97%	74.97%	100.00%	-
NAPS	2.2629	2.1797	2.0478	1.7882	1.6603	1.5986	1.5352	6.67%
YoY %	3.82%	6.44%	14.52%	7.70%	3.86%	4.13%	-	-
Horiz. %	147.40%	141.98%	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
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	2.48	2.47	1.55	1.39	1.36	1.21	2.24	1.70%
YoY %	0.40%	59.35%	11.51%	2.21%	12.40%	-45.98%	-	-
Horiz. %	110.71%	110.27%	69.20%	62.05%	60.71%	54.02%	100.00%	-
P/EPS	22.89	26.31	8.83	17.93	12.10	12.36	13.46	9.24%
YoY %	-13.00%	197.96%	-50.75%	48.18%	-2.10%	-8.17%	-	-
Horiz. %	170.06%	195.47%	65.60%	133.21%	89.90%	91.83%	100.00%	-
EY	4.37	3.80	11.33	5.58	8.27	8.09	7.43	-8.45%
YoY %	15.00%	-66.46%	103.05%	-32.53%	2.22%	8.88%	-	-
Horiz. %	58.82%	51.14%	152.49%	75.10%	111.31%	108.88%	100.00%	-
DY	1.32	0.00	2.79	2.44	1.00	4.60	3.77	-16.03%
YoY %	0.00%	0.00%	14.34%	144.00%	-78.26%	22.02%	-	-
Horiz. %	35.01%	0.00%	74.01%	64.72%	26.53%	122.02%	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	2.69	2.33	1.71	1.41	1.45	1.03	1.99	5.14%
YoY %	15.45%	36.26%	21.28%	-2.76%	40.78%	-48.24%	-	-
Horiz. %	135.18%	117.09%	85.93%	70.85%	72.86%	51.76%	100.00%	-
P/EPS	24.76	24.83	9.77	18.15	12.94	10.54	11.96	12.88%
YoY %	-0.28%	154.15%	-46.17%	40.26%	22.77%	-11.87%	-	-
Horiz. %	207.02%	207.61%	81.69%	151.76%	108.19%	88.13%	100.00%	-
EY	4.04	4.03	10.24	5.51	7.73	9.49	8.36	-11.40%
YoY %	0.25%	-60.64%	85.84%	-28.72%	-18.55%	13.52%	-	-
Horiz. %	48.33%	48.21%	122.49%	65.91%	92.46%	113.52%	100.00%	-
DY	1.22	0.00	2.53	2.41	0.93	5.40	4.24	-18.73%
YoY %	0.00%	0.00%	4.98%	159.14%	-82.78%	27.36%	-	-
Horiz. %	28.77%	0.00%	59.67%	56.84%	21.93%	127.36%	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