[TAANN] YoY TTM 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
TTM Result
Revenue	787,589	777,417	910,814	736,043	681,148	696,096	700,563	1.96%
YoY %	1.31%	-14.65%	23.74%	8.06%	-2.15%	-0.64%	-	-
Horiz. %	112.42%	110.97%	130.01%	105.06%	97.23%	99.36%	100.00%	-
PBT	88,643	121,428	185,965	74,308	50,330	94,311	181,314	-11.23%
YoY %	-27.00%	-34.70%	150.26%	47.64%	-46.63%	-47.98%	-	-
Horiz. %	48.89%	66.97%	102.57%	40.98%	27.76%	52.02%	100.00%	-
Tax	-32,563	-37,702	-48,792	-20,167	-12,548	-18,971	-38,126	-2.59%
YoY %	13.63%	22.73%	-141.94%	-60.72%	33.86%	50.24%	-	-
Horiz. %	85.41%	98.89%	127.98%	52.90%	32.91%	49.76%	100.00%	-
NP	56,080	83,726	137,173	54,141	37,782	75,340	143,188	-14.45%
YoY %	-33.02%	-38.96%	153.36%	43.30%	-49.85%	-47.38%	-	-
Horiz. %	39.17%	58.47%	95.80%	37.81%	26.39%	52.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,939	82,223	136,810	58,381	37,666	76,062	143,769	-13.31%
YoY %	-25.89%	-39.90%	134.34%	55.00%	-50.48%	-47.09%	-	-
Horiz. %	42.39%	57.19%	95.16%	40.61%	26.20%	52.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.73%	31.05%	26.24%	27.14%	24.93%	20.12%	21.03%	-
YoY %	18.29%	18.33%	-3.32%	8.86%	23.91%	-4.33%	-	-
Horiz. %	174.66%	147.65%	124.77%	129.05%	118.54%	95.67%	100.00%	-
Total Cost	731,509	693,691	773,641	681,902	643,366	620,756	557,375	4.63%
YoY %	5.45%	-10.33%	13.45%	5.99%	3.64%	11.37%	-	-
Horiz. %	131.24%	124.46%	138.80%	122.34%	115.43%	111.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	989,658	931,077	617,577	642,979	707,449	703,847	658,961	7.00%
YoY %	6.29%	50.76%	-3.95%	-9.11%	0.51%	6.81%	-	-
Horiz. %	150.18%	141.29%	93.72%	97.57%	107.36%	106.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	18,590	67,942	43,745	6,439	17,166	42,914	96,341	-23.96%
YoY %	-72.64%	55.31%	579.38%	-62.49%	-60.00%	-55.46%	-	-
Horiz. %	19.30%	70.52%	45.41%	6.68%	17.82%	44.54%	100.00%	-
Div Payout %	30.51%	82.63%	31.98%	11.03%	45.58%	56.42%	67.01%	-
YoY %	-63.08%	158.38%	189.94%	-75.80%	-19.21%	-15.80%	-	-
Horiz. %	45.53%	123.31%	47.72%	16.46%	68.02%	84.20%	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	989,658	931,077	617,577	642,979	707,449	703,847	658,961	7.00%
YoY %	6.29%	50.76%	-3.95%	-9.11%	0.51%	6.81%	-	-
Horiz. %	150.18%	141.29%	93.72%	97.57%	107.36%	106.81%	100.00%	-
NOSH	370,658	370,947	308,788	214,326	214,378	214,587	214,645	9.52%
YoY %	-0.08%	20.13%	44.07%	-0.02%	-0.10%	-0.03%	-	-
Horiz. %	172.68%	172.82%	143.86%	99.85%	99.88%	99.97%	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	7.12%	10.77%	15.06%	7.36%	5.55%	10.82%	20.44%	-
YoY %	-33.89%	-28.49%	104.62%	32.61%	-48.71%	-47.06%	-	-
Horiz. %	34.83%	52.69%	73.68%	36.01%	27.15%	52.94%	100.00%	-
ROE	6.16%	8.83%	22.15%	9.08%	5.32%	10.81%	21.82%	-
YoY %	-30.24%	-60.14%	143.94%	70.68%	-50.79%	-50.46%	-	-
Horiz. %	28.23%	40.47%	101.51%	41.61%	24.38%	49.54%	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	212.48	209.58	294.96	343.42	317.73	324.39	326.38	-6.89%
YoY %	1.38%	-28.95%	-14.11%	8.09%	-2.05%	-0.61%	-	-
Horiz. %	65.10%	64.21%	90.37%	105.22%	97.35%	99.39%	100.00%	-
EPS	16.44	22.17	44.31	27.24	17.57	35.45	66.98	-20.85%
YoY %	-25.85%	-49.97%	62.67%	55.04%	-50.44%	-47.07%	-	-
Horiz. %	24.54%	33.10%	66.15%	40.67%	26.23%	52.93%	100.00%	-
DPS	5.00	18.32	14.17	3.00	8.00	20.00	44.88	-30.60%
YoY %	-72.71%	29.29%	372.33%	-62.50%	-60.00%	-55.44%	-	-
Horiz. %	11.14%	40.82%	31.57%	6.68%	17.83%	44.56%	100.00%	-
NAPS	2.67	2.51	2.00	3.00	3.30	3.28	3.07	-2.29%
YoY %	6.37%	25.50%	-33.33%	-9.09%	0.61%	6.84%	-	-
Horiz. %	86.97%	81.76%	65.15%	97.72%	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	177.13	174.84	204.84	165.53	153.19	156.55	157.56	1.96%
YoY %	1.31%	-14.65%	23.75%	8.06%	-2.15%	-0.64%	-	-
Horiz. %	112.42%	110.97%	130.01%	105.06%	97.23%	99.36%	100.00%	-
EPS	13.71	18.49	30.77	13.13	8.47	17.11	32.33	-13.31%
YoY %	-25.85%	-39.91%	134.35%	55.02%	-50.50%	-47.08%	-	-
Horiz. %	42.41%	57.19%	95.17%	40.61%	26.20%	52.92%	100.00%	-
DPS	4.18	15.28	9.84	1.45	3.86	9.65	21.67	-23.96%
YoY %	-72.64%	55.28%	578.62%	-62.44%	-60.00%	-55.47%	-	-
Horiz. %	19.29%	70.51%	45.41%	6.69%	17.81%	44.53%	100.00%	-
NAPS	2.2257	2.094	1.3889	1.4461	1.591	1.5829	1.482	7.00%
YoY %	6.29%	50.77%	-3.96%	-9.11%	0.51%	6.81%	-	-
Horiz. %	150.18%	141.30%	93.72%	97.58%	107.35%	106.81%	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 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	1.80	2.15	1.56	1.03	0.92	1.46	2.43	-4.87%
YoY %	-16.28%	37.82%	51.46%	11.96%	-36.99%	-39.92%	-	-
Horiz. %	74.07%	88.48%	64.20%	42.39%	37.86%	60.08%	100.00%	-
P/EPS	23.23	20.30	10.41	13.00	16.62	13.32	11.82	11.90%
YoY %	14.43%	95.00%	-19.92%	-21.78%	24.77%	12.69%	-	-
Horiz. %	196.53%	171.74%	88.07%	109.98%	140.61%	112.69%	100.00%	-
EY	4.30	4.93	9.61	7.69	6.02	7.51	8.46	-10.65%
YoY %	-12.78%	-48.70%	24.97%	27.74%	-19.84%	-11.23%	-	-
Horiz. %	50.83%	58.27%	113.59%	90.90%	71.16%	88.77%	100.00%	-
DY	1.31	4.07	3.07	0.85	2.74	4.24	5.67	-21.64%
YoY %	-67.81%	32.57%	261.18%	-68.98%	-35.38%	-25.22%	-	-
Horiz. %	23.10%	71.78%	54.14%	14.99%	48.32%	74.78%	100.00%	-
P/NAPS	1.43	1.79	2.31	1.18	0.88	1.44	2.58	-9.35%
YoY %	-20.11%	-22.51%	95.76%	34.09%	-38.89%	-44.19%	-	-
Horiz. %	55.43%	69.38%	89.53%	45.74%	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	-	22/08/11	27/08/10	17/08/09	28/08/08	22/08/07	-
Price	3.80	0.00	4.40	3.88	3.28	4.27	5.14	-
P/RPS	1.79	0.00	1.49	1.13	1.03	1.32	1.57	2.20%
YoY %	0.00%	0.00%	31.86%	9.71%	-21.97%	-15.92%	-	-
Horiz. %	114.01%	0.00%	94.90%	71.97%	65.61%	84.08%	100.00%	-
P/EPS	23.11	0.00	9.93	14.24	18.67	12.05	7.67	20.16%
YoY %	0.00%	0.00%	-30.27%	-23.73%	54.94%	57.11%	-	-
Horiz. %	301.30%	0.00%	129.47%	185.66%	243.42%	157.11%	100.00%	-
EY	4.33	0.00	10.07	7.02	5.36	8.30	13.03	-16.76%
YoY %	0.00%	0.00%	43.45%	30.97%	-35.42%	-36.30%	-	-
Horiz. %	33.23%	0.00%	77.28%	53.88%	41.14%	63.70%	100.00%	-
DY	1.32	0.00	3.22	0.77	2.44	4.68	8.73	-26.98%
YoY %	0.00%	0.00%	318.18%	-68.44%	-47.86%	-46.39%	-	-
Horiz. %	15.12%	0.00%	36.88%	8.82%	27.95%	53.61%	100.00%	-
P/NAPS	1.42	0.00	2.20	1.29	0.99	1.30	1.67	-2.66%
YoY %	0.00%	0.00%	70.54%	30.30%	-23.85%	-22.16%	-	-
Horiz. %	85.03%	0.00%	131.74%	77.25%	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