[TAANN] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	523,447	540,878	445,686	330,316	258,513	239,208	232,976	14.43%
YoY %	-3.22%	21.36%	34.93%	27.78%	8.07%	2.67%	-	-
Horiz. %	224.68%	232.16%	191.30%	141.78%	110.96%	102.67%	100.00%	-
PBT	92,881	109,421	103,362	79,765	41,612	68,539	75,241	3.57%
YoY %	-15.12%	5.86%	29.58%	91.69%	-39.29%	-8.91%	-	-
Horiz. %	123.44%	145.43%	137.37%	106.01%	55.30%	91.09%	100.00%	-
Tax	-13,425	-24,718	-16,412	-7,265	120	-7,925	-5,397	16.39%
YoY %	45.69%	-50.61%	-125.91%	-6,154.17%	101.51%	-46.84%	-	-
Horiz. %	248.75%	458.00%	304.09%	134.61%	-2.22%	146.84%	100.00%	-
NP	79,456	84,703	86,950	72,500	41,732	60,614	69,844	2.17%
YoY %	-6.19%	-2.58%	19.93%	73.73%	-31.15%	-13.22%	-	-
Horiz. %	113.76%	121.27%	124.49%	103.80%	59.75%	86.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,239	84,674	86,410	71,177	37,866	60,614	69,844	2.12%
YoY %	-6.42%	-2.01%	21.40%	87.97%	-37.53%	-13.22%	-	-
Horiz. %	113.45%	121.23%	123.72%	101.91%	54.22%	86.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.45%	22.59%	15.88%	9.11%	-0.29%	11.56%	7.17%	-
YoY %	-36.03%	42.25%	74.31%	3,241.38%	-102.51%	61.23%	-	-
Horiz. %	201.53%	315.06%	221.48%	127.06%	-4.04%	161.23%	100.00%	-
Total Cost	443,991	456,175	358,736	257,816	216,781	178,594	163,132	18.15%
YoY %	-2.67%	27.16%	39.14%	18.93%	21.38%	9.48%	-	-
Horiz. %	272.17%	279.64%	219.91%	158.04%	132.89%	109.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	558,579	446,160	389,182	380,835	279,688	246,849	211,559	17.55%
YoY %	25.20%	14.64%	2.19%	36.16%	13.30%	16.68%	-	-
Horiz. %	264.03%	210.89%	183.96%	180.01%	132.20%	116.68%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	61,335	43,389	50,801	31,231	15,025	19,983	4,999	51.84%
YoY %	41.36%	-14.59%	62.66%	107.86%	-24.81%	299.74%	-	-
Horiz. %	1,226.95%	867.95%	1,016.22%	624.74%	300.56%	399.74%	100.00%	-
Div Payout %	77.41%	51.24%	58.79%	43.88%	39.68%	32.97%	7.16%	-
YoY %	51.07%	-12.84%	33.98%	10.58%	20.35%	360.47%	-	-
Horiz. %	1,081.15%	715.64%	821.09%	612.85%	554.19%	460.47%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	558,579	446,160	389,182	380,835	279,688	246,849	211,559	17.55%
YoY %	25.20%	14.64%	2.19%	36.16%	13.30%	16.68%	-	-
Horiz. %	264.03%	210.89%	183.96%	180.01%	132.20%	116.68%	100.00%	-
NOSH	176,207	173,603	167,751	161,370	100,246	100,007	99,990	9.89%
YoY %	1.50%	3.49%	3.95%	60.97%	0.24%	0.02%	-	-
Horiz. %	176.22%	173.62%	167.77%	161.39%	100.26%	100.02%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	15.18%	15.66%	19.51%	21.95%	16.14%	25.34%	29.98%	-
YoY %	-3.07%	-19.73%	-11.12%	36.00%	-36.31%	-15.48%	-	-
Horiz. %	50.63%	52.23%	65.08%	73.22%	53.84%	84.52%	100.00%	-
ROE	14.19%	18.98%	22.20%	18.69%	13.54%	24.56%	33.01%	-
YoY %	-25.24%	-14.50%	18.78%	38.04%	-44.87%	-25.60%	-	-
Horiz. %	42.99%	57.50%	67.25%	56.62%	41.02%	74.40%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	297.06	311.56	265.68	204.69	257.88	239.19	233.00	4.12%
YoY %	-4.65%	17.27%	29.80%	-20.63%	7.81%	2.66%	-	-
Horiz. %	127.49%	133.72%	114.03%	87.85%	110.68%	102.66%	100.00%	-
EPS	44.97	48.77	51.51	44.11	37.77	60.61	69.85	-7.07%
YoY %	-7.79%	-5.32%	16.78%	16.79%	-37.68%	-13.23%	-	-
Horiz. %	64.38%	69.82%	73.74%	63.15%	54.07%	86.77%	100.00%	-
DPS	35.00	24.99	30.28	19.35	15.00	20.00	5.00	38.28%
YoY %	40.06%	-17.47%	56.49%	29.00%	-25.00%	300.00%	-	-
Horiz. %	700.00%	499.80%	605.60%	387.00%	300.00%	400.00%	100.00%	-
NAPS	3.17	2.57	2.32	2.36	2.79	2.4683	2.1158	6.96%
YoY %	23.35%	10.78%	-1.69%	-15.41%	13.03%	16.66%	-	-
Horiz. %	149.83%	121.47%	109.65%	111.54%	131.87%	116.66%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 161,370
RPS	117.72	121.64	100.23	74.29	58.14	53.80	52.40	14.43%
YoY %	-3.22%	21.36%	34.92%	27.78%	8.07%	2.67%	-	-
Horiz. %	224.66%	232.14%	191.28%	141.77%	110.95%	102.67%	100.00%	-
EPS	17.82	19.04	19.43	16.01	8.52	13.63	15.71	2.12%
YoY %	-6.41%	-2.01%	21.36%	87.91%	-37.49%	-13.24%	-	-
Horiz. %	113.43%	121.20%	123.68%	101.91%	54.23%	86.76%	100.00%	-
DPS	13.79	9.76	11.43	7.02	3.38	4.49	1.12	51.92%
YoY %	41.29%	-14.61%	62.82%	107.69%	-24.72%	300.89%	-	-
Horiz. %	1,231.25%	871.43%	1,020.54%	626.79%	301.79%	400.89%	100.00%	-
NAPS	1.2562	1.0034	0.8753	0.8565	0.629	0.5552	0.4758	17.55%
YoY %	25.19%	14.63%	2.19%	36.17%	13.29%	16.69%	-	-
Horiz. %	264.02%	210.89%	183.96%	180.01%	132.20%	116.69%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	4.44	4.51	4.86	2.71	3.89	3.35	4.03	-
P/RPS	1.49	1.45	1.83	1.32	1.51	1.40	1.73	-2.45%
YoY %	2.76%	-20.77%	38.64%	-12.58%	7.86%	-19.08%	-	-
Horiz. %	86.13%	83.82%	105.78%	76.30%	87.28%	80.92%	100.00%	-
P/EPS	9.87	9.25	9.43	6.14	10.30	5.53	5.77	9.35%
YoY %	6.70%	-1.91%	53.58%	-40.39%	86.26%	-4.16%	-	-
Horiz. %	171.06%	160.31%	163.43%	106.41%	178.51%	95.84%	100.00%	-
EY	10.13	10.81	10.60	16.28	9.71	18.09	17.33	-8.55%
YoY %	-6.29%	1.98%	-34.89%	67.66%	-46.32%	4.39%	-	-
Horiz. %	58.45%	62.38%	61.17%	93.94%	56.03%	104.39%	100.00%	-
DY	7.88	5.54	6.23	7.14	3.86	5.97	1.24	36.07%
YoY %	42.24%	-11.08%	-12.75%	84.97%	-35.34%	381.45%	-	-
Horiz. %	635.48%	446.77%	502.42%	575.81%	311.29%	481.45%	100.00%	-
P/NAPS	1.40	1.75	2.09	1.15	1.39	1.36	1.90	-4.96%
YoY %	-20.00%	-16.27%	81.74%	-17.27%	2.21%	-28.42%	-	-
Horiz. %	73.68%	92.11%	110.00%	60.53%	73.16%	71.58%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/08/06	25/07/05	30/08/04	01/10/03	22/08/02	11/09/01	28/08/00	-
Price	5.28	4.44	4.55	2.90	4.03	3.51	4.03	-
P/RPS	1.78	1.43	1.71	1.42	1.56	1.47	1.73	0.47%
YoY %	24.48%	-16.37%	20.42%	-8.97%	6.12%	-15.03%	-	-
Horiz. %	102.89%	82.66%	98.84%	82.08%	90.17%	84.97%	100.00%	-
P/EPS	11.74	9.10	8.83	6.57	10.67	5.79	5.77	12.56%
YoY %	29.01%	3.06%	34.40%	-38.43%	84.28%	0.35%	-	-
Horiz. %	203.47%	157.71%	153.03%	113.86%	184.92%	100.35%	100.00%	-
EY	8.52	10.99	11.32	15.21	9.37	17.27	17.33	-11.15%
YoY %	-22.47%	-2.92%	-25.58%	62.33%	-45.74%	-0.35%	-	-
Horiz. %	49.16%	63.42%	65.32%	87.77%	54.07%	99.65%	100.00%	-
DY	6.63	5.63	6.66	6.67	3.72	5.70	1.24	32.21%
YoY %	17.76%	-15.47%	-0.15%	79.30%	-34.74%	359.68%	-	-
Horiz. %	534.68%	454.03%	537.10%	537.90%	300.00%	459.68%	100.00%	-
P/NAPS	1.67	1.73	1.96	1.23	1.44	1.42	1.90	-2.12%
YoY %	-3.47%	-11.73%	59.35%	-14.58%	1.41%	-25.26%	-	-
Horiz. %	87.89%	91.05%	103.16%	64.74%	75.79%	74.74%	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