[TAANN] YoY TTM 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
TTM Result
Revenue	696,096	700,563	523,447	540,878	445,686	330,316	258,513	17.93%
YoY %	-0.64%	33.84%	-3.22%	21.36%	34.93%	27.78%	-	-
Horiz. %	269.27%	271.00%	202.48%	209.23%	172.40%	127.78%	100.00%	-
PBT	94,311	181,314	92,881	109,421	103,362	79,765	41,612	14.59%
YoY %	-47.98%	95.21%	-15.12%	5.86%	29.58%	91.69%	-	-
Horiz. %	226.64%	435.73%	223.21%	262.96%	248.39%	191.69%	100.00%	-
Tax	-18,971	-38,126	-13,425	-24,718	-16,412	-7,265	120	-
YoY %	50.24%	-183.99%	45.69%	-50.61%	-125.91%	-6,154.17%	-	-
Horiz. %	-15,809.17%	-31,771.67%	-11,187.50%	-20,598.33%	-13,676.67%	-6,054.17%	100.00%	-
NP	75,340	143,188	79,456	84,703	86,950	72,500	41,732	10.33%
YoY %	-47.38%	80.21%	-6.19%	-2.58%	19.93%	73.73%	-	-
Horiz. %	180.53%	343.11%	190.40%	202.97%	208.35%	173.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,062	143,769	79,239	84,674	86,410	71,177	37,866	12.31%
YoY %	-47.09%	81.44%	-6.42%	-2.01%	21.40%	87.97%	-	-
Horiz. %	200.87%	379.68%	209.26%	223.61%	228.20%	187.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.12%	21.03%	14.45%	22.59%	15.88%	9.11%	-0.29%	-
YoY %	-4.33%	45.54%	-36.03%	42.25%	74.31%	3,241.38%	-	-
Horiz. %	-6,937.93%	-7,251.72%	-4,982.76%	-7,789.66%	-5,475.86%	-3,141.38%	100.00%	-
Total Cost	620,756	557,375	443,991	456,175	358,736	257,816	216,781	19.14%
YoY %	11.37%	25.54%	-2.67%	27.16%	39.14%	18.93%	-	-
Horiz. %	286.35%	257.11%	204.81%	210.43%	165.48%	118.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,847	658,961	558,579	446,160	389,182	380,835	279,688	16.61%
YoY %	6.81%	17.97%	25.20%	14.64%	2.19%	36.16%	-	-
Horiz. %	251.65%	235.61%	199.72%	159.52%	139.15%	136.16%	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	42,914	96,341	61,335	43,389	50,801	31,231	15,025	19.09%
YoY %	-55.46%	57.07%	41.36%	-14.59%	62.66%	107.86%	-	-
Horiz. %	285.62%	641.20%	408.22%	288.78%	338.11%	207.86%	100.00%	-
Div Payout %	56.42%	67.01%	77.41%	51.24%	58.79%	43.88%	39.68%	-
YoY %	-15.80%	-13.43%	51.07%	-12.84%	33.98%	10.58%	-	-
Horiz. %	142.19%	168.88%	195.09%	129.13%	148.16%	110.58%	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	703,847	658,961	558,579	446,160	389,182	380,835	279,688	16.61%
YoY %	6.81%	17.97%	25.20%	14.64%	2.19%	36.16%	-	-
Horiz. %	251.65%	235.61%	199.72%	159.52%	139.15%	136.16%	100.00%	-
NOSH	214,587	214,645	176,207	173,603	167,751	161,370	100,246	13.51%
YoY %	-0.03%	21.81%	1.50%	3.49%	3.95%	60.97%	-	-
Horiz. %	214.06%	214.12%	175.77%	173.18%	167.34%	160.97%	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	10.82%	20.44%	15.18%	15.66%	19.51%	21.95%	16.14%	-
YoY %	-47.06%	34.65%	-3.07%	-19.73%	-11.12%	36.00%	-	-
Horiz. %	67.04%	126.64%	94.05%	97.03%	120.88%	136.00%	100.00%	-
ROE	10.81%	21.82%	14.19%	18.98%	22.20%	18.69%	13.54%	-
YoY %	-50.46%	53.77%	-25.24%	-14.50%	18.78%	38.04%	-	-
Horiz. %	79.84%	161.15%	104.80%	140.18%	163.96%	138.04%	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	324.39	326.38	297.06	311.56	265.68	204.69	257.88	3.89%
YoY %	-0.61%	9.87%	-4.65%	17.27%	29.80%	-20.63%	-	-
Horiz. %	125.79%	126.56%	115.19%	120.82%	103.02%	79.37%	100.00%	-
EPS	35.45	66.98	44.97	48.77	51.51	44.11	37.77	-1.05%
YoY %	-47.07%	48.94%	-7.79%	-5.32%	16.78%	16.79%	-	-
Horiz. %	93.86%	177.34%	119.06%	129.12%	136.38%	116.79%	100.00%	-
DPS	20.00	44.88	35.00	24.99	30.28	19.35	15.00	4.90%
YoY %	-55.44%	28.23%	40.06%	-17.47%	56.49%	29.00%	-	-
Horiz. %	133.33%	299.20%	233.33%	166.60%	201.87%	129.00%	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	156.55	157.56	117.72	121.64	100.23	74.29	58.14	17.93%
YoY %	-0.64%	33.84%	-3.22%	21.36%	34.92%	27.78%	-	-
Horiz. %	269.26%	271.00%	202.48%	209.22%	172.39%	127.78%	100.00%	-
EPS	17.11	32.33	17.82	19.04	19.43	16.01	8.52	12.31%
YoY %	-47.08%	81.43%	-6.41%	-2.01%	21.36%	87.91%	-	-
Horiz. %	200.82%	379.46%	209.15%	223.47%	228.05%	187.91%	100.00%	-
DPS	9.65	21.67	13.79	9.76	11.43	7.02	3.38	19.08%
YoY %	-55.47%	57.14%	41.29%	-14.61%	62.82%	107.69%	-	-
Horiz. %	285.50%	641.12%	407.99%	288.76%	338.17%	207.69%	100.00%	-
NAPS	1.5829	1.482	1.2562	1.0034	0.8753	0.8565	0.629	16.61%
YoY %	6.81%	17.97%	25.19%	14.63%	2.19%	36.17%	-	-
Horiz. %	251.65%	235.61%	199.71%	159.52%	139.16%	136.17%	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	1.46	2.43	1.49	1.45	1.83	1.32	1.51	-0.55%
YoY %	-39.92%	63.09%	2.76%	-20.77%	38.64%	-12.58%	-	-
Horiz. %	96.69%	160.93%	98.68%	96.03%	121.19%	87.42%	100.00%	-
P/EPS	13.32	11.82	9.87	9.25	9.43	6.14	10.30	4.37%
YoY %	12.69%	19.76%	6.70%	-1.91%	53.58%	-40.39%	-	-
Horiz. %	129.32%	114.76%	95.83%	89.81%	91.55%	59.61%	100.00%	-
EY	7.51	8.46	10.13	10.81	10.60	16.28	9.71	-4.18%
YoY %	-11.23%	-16.49%	-6.29%	1.98%	-34.89%	67.66%	-	-
Horiz. %	77.34%	87.13%	104.33%	111.33%	109.17%	167.66%	100.00%	-
DY	4.24	5.67	7.88	5.54	6.23	7.14	3.86	1.57%
YoY %	-25.22%	-28.05%	42.24%	-11.08%	-12.75%	84.97%	-	-
Horiz. %	109.84%	146.89%	204.15%	143.52%	161.40%	184.97%	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	1.32	1.57	1.78	1.43	1.71	1.42	1.56	-2.74%
YoY %	-15.92%	-11.80%	24.48%	-16.37%	20.42%	-8.97%	-	-
Horiz. %	84.62%	100.64%	114.10%	91.67%	109.62%	91.03%	100.00%	-
P/EPS	12.05	7.67	11.74	9.10	8.83	6.57	10.67	2.04%
YoY %	57.11%	-34.67%	29.01%	3.06%	34.40%	-38.43%	-	-
Horiz. %	112.93%	71.88%	110.03%	85.29%	82.76%	61.57%	100.00%	-
EY	8.30	13.03	8.52	10.99	11.32	15.21	9.37	-1.99%
YoY %	-36.30%	52.93%	-22.47%	-2.92%	-25.58%	62.33%	-	-
Horiz. %	88.58%	139.06%	90.93%	117.29%	120.81%	162.33%	100.00%	-
DY	4.68	8.73	6.63	5.63	6.66	6.67	3.72	3.89%
YoY %	-46.39%	31.67%	17.76%	-15.47%	-0.15%	79.30%	-	-
Horiz. %	125.81%	234.68%	178.23%	151.34%	179.03%	179.30%	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