[TAANN] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	877,295	787,589	777,417	910,814	736,043	681,148	696,096	3.92%
YoY %	11.39%	1.31%	-14.65%	23.74%	8.06%	-2.15%	-	-
Horiz. %	126.03%	113.14%	111.68%	130.85%	105.74%	97.85%	100.00%	-
PBT	147,202	88,643	121,428	185,965	74,308	50,330	94,311	7.69%
YoY %	66.06%	-27.00%	-34.70%	150.26%	47.64%	-46.63%	-	-
Horiz. %	156.08%	93.99%	128.75%	197.18%	78.79%	53.37%	100.00%	-
Tax	-23,974	-32,563	-37,702	-48,792	-20,167	-12,548	-18,971	3.97%
YoY %	26.38%	13.63%	22.73%	-141.94%	-60.72%	33.86%	-	-
Horiz. %	126.37%	171.65%	198.73%	257.19%	106.30%	66.14%	100.00%	-
NP	123,228	56,080	83,726	137,173	54,141	37,782	75,340	8.54%
YoY %	119.74%	-33.02%	-38.96%	153.36%	43.30%	-49.85%	-	-
Horiz. %	163.56%	74.44%	111.13%	182.07%	71.86%	50.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,166	60,939	82,223	136,810	58,381	37,666	76,062	8.36%
YoY %	102.11%	-25.89%	-39.90%	134.34%	55.00%	-50.48%	-	-
Horiz. %	161.93%	80.12%	108.10%	179.87%	76.75%	49.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.29%	36.73%	31.05%	26.24%	27.14%	24.93%	20.12%	-
YoY %	-55.65%	18.29%	18.33%	-3.32%	8.86%	23.91%	-	-
Horiz. %	80.96%	182.55%	154.32%	130.42%	134.89%	123.91%	100.00%	-
Total Cost	754,067	731,509	693,691	773,641	681,902	643,366	620,756	3.29%
YoY %	3.08%	5.45%	-10.33%	13.45%	5.99%	3.64%	-	-
Horiz. %	121.48%	117.84%	111.75%	124.63%	109.85%	103.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,034,349	989,658	931,077	617,577	642,979	707,449	703,847	6.62%
YoY %	4.52%	6.29%	50.76%	-3.95%	-9.11%	0.51%	-	-
Horiz. %	146.96%	140.61%	132.28%	87.74%	91.35%	100.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	55,553	18,590	67,942	43,745	6,439	17,166	42,914	4.39%
YoY %	198.83%	-72.64%	55.31%	579.38%	-62.49%	-60.00%	-	-
Horiz. %	129.45%	43.32%	158.32%	101.94%	15.00%	40.00%	100.00%	-
Div Payout %	45.10%	30.51%	82.63%	31.98%	11.03%	45.58%	56.42%	-
YoY %	47.82%	-63.08%	158.38%	189.94%	-75.80%	-19.21%	-	-
Horiz. %	79.94%	54.08%	146.46%	56.68%	19.55%	80.79%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,034,349	989,658	931,077	617,577	642,979	707,449	703,847	6.62%
YoY %	4.52%	6.29%	50.76%	-3.95%	-9.11%	0.51%	-	-
Horiz. %	146.96%	140.61%	132.28%	87.74%	91.35%	100.51%	100.00%	-
NOSH	370,734	370,658	370,947	308,788	214,326	214,378	214,587	9.53%
YoY %	0.02%	-0.08%	20.13%	44.07%	-0.02%	-0.10%	-	-
Horiz. %	172.77%	172.73%	172.87%	143.90%	99.88%	99.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	14.05%	7.12%	10.77%	15.06%	7.36%	5.55%	10.82%	-
YoY %	97.33%	-33.89%	-28.49%	104.62%	32.61%	-48.71%	-	-
Horiz. %	129.85%	65.80%	99.54%	139.19%	68.02%	51.29%	100.00%	-
ROE	11.91%	6.16%	8.83%	22.15%	9.08%	5.32%	10.81%	-
YoY %	93.34%	-30.24%	-60.14%	143.94%	70.68%	-50.79%	-	-
Horiz. %	110.18%	56.98%	81.68%	204.90%	84.00%	49.21%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	236.64	212.48	209.58	294.96	343.42	317.73	324.39	-5.11%
YoY %	11.37%	1.38%	-28.95%	-14.11%	8.09%	-2.05%	-	-
Horiz. %	72.95%	65.50%	64.61%	90.93%	105.87%	97.95%	100.00%	-
EPS	33.22	16.44	22.17	44.31	27.24	17.57	35.45	-1.07%
YoY %	102.07%	-25.85%	-49.97%	62.67%	55.04%	-50.44%	-	-
Horiz. %	93.71%	46.38%	62.54%	124.99%	76.84%	49.56%	100.00%	-
DPS	15.00	5.00	18.32	14.17	3.00	8.00	20.00	-4.67%
YoY %	200.00%	-72.71%	29.29%	372.33%	-62.50%	-60.00%	-	-
Horiz. %	75.00%	25.00%	91.60%	70.85%	15.00%	40.00%	100.00%	-
NAPS	2.79	2.67	2.51	2.00	3.00	3.30	3.28	-2.65%
YoY %	4.49%	6.37%	25.50%	-33.33%	-9.09%	0.61%	-	-
Horiz. %	85.06%	81.40%	76.52%	60.98%	91.46%	100.61%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 308,788
RPS	197.30	177.13	174.84	204.84	165.53	153.19	156.55	3.92%
YoY %	11.39%	1.31%	-14.65%	23.75%	8.06%	-2.15%	-	-
Horiz. %	126.03%	113.15%	111.68%	130.85%	105.74%	97.85%	100.00%	-
EPS	27.70	13.71	18.49	30.77	13.13	8.47	17.11	8.35%
YoY %	102.04%	-25.85%	-39.91%	134.35%	55.02%	-50.50%	-	-
Horiz. %	161.89%	80.13%	108.07%	179.84%	76.74%	49.50%	100.00%	-
DPS	12.49	4.18	15.28	9.84	1.45	3.86	9.65	4.39%
YoY %	198.80%	-72.64%	55.28%	578.62%	-62.44%	-60.00%	-	-
Horiz. %	129.43%	43.32%	158.34%	101.97%	15.03%	40.00%	100.00%	-
NAPS	2.3262	2.2257	2.094	1.3889	1.4461	1.591	1.5829	6.62%
YoY %	4.52%	6.29%	50.77%	-3.96%	-9.11%	0.51%	-	-
Horiz. %	146.96%	140.61%	132.29%	87.74%	91.36%	100.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.35	3.82	4.50	4.61	3.54	2.92	4.72	-
P/RPS	1.84	1.80	2.15	1.56	1.03	0.92	1.46	3.92%
YoY %	2.22%	-16.28%	37.82%	51.46%	11.96%	-36.99%	-	-
Horiz. %	126.03%	123.29%	147.26%	106.85%	70.55%	63.01%	100.00%	-
P/EPS	13.09	23.23	20.30	10.41	13.00	16.62	13.32	-0.28%
YoY %	-43.65%	14.43%	95.00%	-19.92%	-21.78%	24.77%	-	-
Horiz. %	98.27%	174.40%	152.40%	78.15%	97.60%	124.77%	100.00%	-
EY	7.64	4.30	4.93	9.61	7.69	6.02	7.51	0.28%
YoY %	77.67%	-12.78%	-48.70%	24.97%	27.74%	-19.84%	-	-
Horiz. %	101.73%	57.26%	65.65%	127.96%	102.40%	80.16%	100.00%	-
DY	3.45	1.31	4.07	3.07	0.85	2.74	4.24	-3.37%
YoY %	163.36%	-67.81%	32.57%	261.18%	-68.98%	-35.38%	-	-
Horiz. %	81.37%	30.90%	95.99%	72.41%	20.05%	64.62%	100.00%	-
P/NAPS	1.56	1.43	1.79	2.31	1.18	0.88	1.44	1.34%
YoY %	9.09%	-20.11%	-22.51%	95.76%	34.09%	-38.89%	-	-
Horiz. %	108.33%	99.31%	124.31%	160.42%	81.94%	61.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	27/08/13	-	22/08/11	27/08/10	17/08/09	28/08/08	-
Price	3.88	3.80	0.00	4.40	3.88	3.28	4.27	-
P/RPS	1.64	1.79	0.00	1.49	1.13	1.03	1.32	3.68%
YoY %	-8.38%	0.00%	0.00%	31.86%	9.71%	-21.97%	-	-
Horiz. %	124.24%	135.61%	0.00%	112.88%	85.61%	78.03%	100.00%	-
P/EPS	11.68	23.11	0.00	9.93	14.24	18.67	12.05	-0.51%
YoY %	-49.46%	0.00%	0.00%	-30.27%	-23.73%	54.94%	-	-
Horiz. %	96.93%	191.78%	0.00%	82.41%	118.17%	154.94%	100.00%	-
EY	8.56	4.33	0.00	10.07	7.02	5.36	8.30	0.51%
YoY %	97.69%	0.00%	0.00%	43.45%	30.97%	-35.42%	-	-
Horiz. %	103.13%	52.17%	0.00%	121.33%	84.58%	64.58%	100.00%	-
DY	3.87	1.32	0.00	3.22	0.77	2.44	4.68	-3.11%
YoY %	193.18%	0.00%	0.00%	318.18%	-68.44%	-47.86%	-	-
Horiz. %	82.69%	28.21%	0.00%	68.80%	16.45%	52.14%	100.00%	-
P/NAPS	1.39	1.42	0.00	2.20	1.29	0.99	1.30	1.12%
YoY %	-2.11%	0.00%	0.00%	70.54%	30.30%	-23.85%	-	-
Horiz. %	106.92%	109.23%	0.00%	169.23%	99.23%	76.15%	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