[TAANN] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	681,148	696,096	700,563	523,447	540,878	445,686	330,316	12.80%
YoY %	-2.15%	-0.64%	33.84%	-3.22%	21.36%	34.93%	-	-
Horiz. %	206.21%	210.74%	212.09%	158.47%	163.75%	134.93%	100.00%	-
PBT	50,330	94,311	181,314	92,881	109,421	103,362	79,765	-7.38%
YoY %	-46.63%	-47.98%	95.21%	-15.12%	5.86%	29.58%	-	-
Horiz. %	63.10%	118.24%	227.31%	116.44%	137.18%	129.58%	100.00%	-
Tax	-12,548	-18,971	-38,126	-13,425	-24,718	-16,412	-7,265	9.52%
YoY %	33.86%	50.24%	-183.99%	45.69%	-50.61%	-125.91%	-	-
Horiz. %	172.72%	261.13%	524.79%	184.79%	340.23%	225.91%	100.00%	-
NP	37,782	75,340	143,188	79,456	84,703	86,950	72,500	-10.28%
YoY %	-49.85%	-47.38%	80.21%	-6.19%	-2.58%	19.93%	-	-
Horiz. %	52.11%	103.92%	197.50%	109.59%	116.83%	119.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,666	76,062	143,769	79,239	84,674	86,410	71,177	-10.05%
YoY %	-50.48%	-47.09%	81.44%	-6.42%	-2.01%	21.40%	-	-
Horiz. %	52.92%	106.86%	201.99%	111.33%	118.96%	121.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.93%	20.12%	21.03%	14.45%	22.59%	15.88%	9.11%	-
YoY %	23.91%	-4.33%	45.54%	-36.03%	42.25%	74.31%	-	-
Horiz. %	273.66%	220.86%	230.85%	158.62%	247.97%	174.31%	100.00%	-
Total Cost	643,366	620,756	557,375	443,991	456,175	358,736	257,816	16.44%
YoY %	3.64%	11.37%	25.54%	-2.67%	27.16%	39.14%	-	-
Horiz. %	249.54%	240.77%	216.19%	172.21%	176.94%	139.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	707,449	703,847	658,961	558,579	446,160	389,182	380,835	10.86%
YoY %	0.51%	6.81%	17.97%	25.20%	14.64%	2.19%	-	-
Horiz. %	185.76%	184.82%	173.03%	146.67%	117.15%	102.19%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	17,166	42,914	96,341	61,335	43,389	50,801	31,231	-9.48%
YoY %	-60.00%	-55.46%	57.07%	41.36%	-14.59%	62.66%	-	-
Horiz. %	54.96%	137.41%	308.48%	196.39%	138.93%	162.66%	100.00%	-
Div Payout %	45.58%	56.42%	67.01%	77.41%	51.24%	58.79%	43.88%	-
YoY %	-19.21%	-15.80%	-13.43%	51.07%	-12.84%	33.98%	-	-
Horiz. %	103.87%	128.58%	152.71%	176.41%	116.77%	133.98%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	707,449	703,847	658,961	558,579	446,160	389,182	380,835	10.86%
YoY %	0.51%	6.81%	17.97%	25.20%	14.64%	2.19%	-	-
Horiz. %	185.76%	184.82%	173.03%	146.67%	117.15%	102.19%	100.00%	-
NOSH	214,378	214,587	214,645	176,207	173,603	167,751	161,370	4.84%
YoY %	-0.10%	-0.03%	21.81%	1.50%	3.49%	3.95%	-	-
Horiz. %	132.85%	132.98%	133.01%	109.19%	107.58%	103.95%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	5.55%	10.82%	20.44%	15.18%	15.66%	19.51%	21.95%	-
YoY %	-48.71%	-47.06%	34.65%	-3.07%	-19.73%	-11.12%	-	-
Horiz. %	25.28%	49.29%	93.12%	69.16%	71.34%	88.88%	100.00%	-
ROE	5.32%	10.81%	21.82%	14.19%	18.98%	22.20%	18.69%	-
YoY %	-50.79%	-50.46%	53.77%	-25.24%	-14.50%	18.78%	-	-
Horiz. %	28.46%	57.84%	116.75%	75.92%	101.55%	118.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	317.73	324.39	326.38	297.06	311.56	265.68	204.69	7.59%
YoY %	-2.05%	-0.61%	9.87%	-4.65%	17.27%	29.80%	-	-
Horiz. %	155.22%	158.48%	159.45%	145.13%	152.21%	129.80%	100.00%	-
EPS	17.57	35.45	66.98	44.97	48.77	51.51	44.11	-14.21%
YoY %	-50.44%	-47.07%	48.94%	-7.79%	-5.32%	16.78%	-	-
Horiz. %	39.83%	80.37%	151.85%	101.95%	110.56%	116.78%	100.00%	-
DPS	8.00	20.00	44.88	35.00	24.99	30.28	19.35	-13.67%
YoY %	-60.00%	-55.44%	28.23%	40.06%	-17.47%	56.49%	-	-
Horiz. %	41.34%	103.36%	231.94%	180.88%	129.15%	156.49%	100.00%	-
NAPS	3.30	3.28	3.07	3.17	2.57	2.32	2.36	5.74%
YoY %	0.61%	6.84%	-3.15%	23.35%	10.78%	-1.69%	-	-
Horiz. %	139.83%	138.98%	130.08%	134.32%	108.90%	98.31%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 176,207
RPS	153.19	156.55	157.56	117.72	121.64	100.23	74.29	12.80%
YoY %	-2.15%	-0.64%	33.84%	-3.22%	21.36%	34.92%	-	-
Horiz. %	206.21%	210.73%	212.09%	158.46%	163.74%	134.92%	100.00%	-
EPS	8.47	17.11	32.33	17.82	19.04	19.43	16.01	-10.05%
YoY %	-50.50%	-47.08%	81.43%	-6.41%	-2.01%	21.36%	-	-
Horiz. %	52.90%	106.87%	201.94%	111.31%	118.93%	121.36%	100.00%	-
DPS	3.86	9.65	21.67	13.79	9.76	11.43	7.02	-9.47%
YoY %	-60.00%	-55.47%	57.14%	41.29%	-14.61%	62.82%	-	-
Horiz. %	54.99%	137.46%	308.69%	196.44%	139.03%	162.82%	100.00%	-
NAPS	1.591	1.5829	1.482	1.2562	1.0034	0.8753	0.8565	10.86%
YoY %	0.51%	6.81%	17.97%	25.19%	14.63%	2.19%	-	-
Horiz. %	185.76%	184.81%	173.03%	146.67%	117.15%	102.19%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.92	4.72	7.92	4.44	4.51	4.86	2.71	-
P/RPS	0.92	1.46	2.43	1.49	1.45	1.83	1.32	-5.83%
YoY %	-36.99%	-39.92%	63.09%	2.76%	-20.77%	38.64%	-	-
Horiz. %	69.70%	110.61%	184.09%	112.88%	109.85%	138.64%	100.00%	-
P/EPS	16.62	13.32	11.82	9.87	9.25	9.43	6.14	18.03%
YoY %	24.77%	12.69%	19.76%	6.70%	-1.91%	53.58%	-	-
Horiz. %	270.68%	216.94%	192.51%	160.75%	150.65%	153.58%	100.00%	-
EY	6.02	7.51	8.46	10.13	10.81	10.60	16.28	-15.26%
YoY %	-19.84%	-11.23%	-16.49%	-6.29%	1.98%	-34.89%	-	-
Horiz. %	36.98%	46.13%	51.97%	62.22%	66.40%	65.11%	100.00%	-
DY	2.74	4.24	5.67	7.88	5.54	6.23	7.14	-14.74%
YoY %	-35.38%	-25.22%	-28.05%	42.24%	-11.08%	-12.75%	-	-
Horiz. %	38.38%	59.38%	79.41%	110.36%	77.59%	87.25%	100.00%	-
P/NAPS	0.88	1.44	2.58	1.40	1.75	2.09	1.15	-4.35%
YoY %	-38.89%	-44.19%	84.29%	-20.00%	-16.27%	81.74%	-	-
Horiz. %	76.52%	125.22%	224.35%	121.74%	152.17%	181.74%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	28/08/08	22/08/07	28/08/06	25/07/05	30/08/04	01/10/03	-
Price	3.28	4.27	5.14	5.28	4.44	4.55	2.90	-
P/RPS	1.03	1.32	1.57	1.78	1.43	1.71	1.42	-5.20%
YoY %	-21.97%	-15.92%	-11.80%	24.48%	-16.37%	20.42%	-	-
Horiz. %	72.54%	92.96%	110.56%	125.35%	100.70%	120.42%	100.00%	-
P/EPS	18.67	12.05	7.67	11.74	9.10	8.83	6.57	18.99%
YoY %	54.94%	57.11%	-34.67%	29.01%	3.06%	34.40%	-	-
Horiz. %	284.17%	183.41%	116.74%	178.69%	138.51%	134.40%	100.00%	-
EY	5.36	8.30	13.03	8.52	10.99	11.32	15.21	-15.94%
YoY %	-35.42%	-36.30%	52.93%	-22.47%	-2.92%	-25.58%	-	-
Horiz. %	35.24%	54.57%	85.67%	56.02%	72.26%	74.42%	100.00%	-
DY	2.44	4.68	8.73	6.63	5.63	6.66	6.67	-15.41%
YoY %	-47.86%	-46.39%	31.67%	17.76%	-15.47%	-0.15%	-	-
Horiz. %	36.58%	70.16%	130.88%	99.40%	84.41%	99.85%	100.00%	-
P/NAPS	0.99	1.30	1.67	1.67	1.73	1.96	1.23	-3.54%
YoY %	-23.85%	-22.16%	0.00%	-3.47%	-11.73%	59.35%	-	-
Horiz. %	80.49%	105.69%	135.77%	135.77%	140.65%	159.35%	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