[TAANN] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	933,936	790,148	636,928	743,269	704,455	561,473	533,534	9.77%
YoY %	18.20%	24.06%	-14.31%	5.51%	25.47%	5.24%	-	-
Horiz. %	175.05%	148.10%	119.38%	139.31%	132.04%	105.24%	100.00%	-
PBT	206,871	88,905	49,758	86,206	166,843	120,230	100,816	12.72%
YoY %	132.69%	78.67%	-42.28%	-48.33%	38.77%	19.26%	-	-
Horiz. %	205.20%	88.19%	49.36%	85.51%	165.49%	119.26%	100.00%	-
Tax	-51,707	-26,156	-11,044	-18,869	-35,504	-22,878	-17,922	19.30%
YoY %	-97.69%	-136.83%	41.47%	46.85%	-55.19%	-27.65%	-	-
Horiz. %	288.51%	145.94%	61.62%	105.28%	198.10%	127.65%	100.00%	-
NP	155,164	62,749	38,714	67,337	131,339	97,352	82,894	11.00%
YoY %	147.28%	62.08%	-42.51%	-48.73%	34.91%	17.44%	-	-
Horiz. %	187.18%	75.70%	46.70%	81.23%	158.44%	117.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,141	68,116	37,137	68,414	131,746	97,180	82,824	10.78%
YoY %	124.82%	83.42%	-45.72%	-48.07%	35.57%	17.33%	-	-
Horiz. %	184.90%	82.24%	44.84%	82.60%	159.07%	117.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	29.42%	22.20%	21.89%	21.28%	19.03%	17.78%	-
YoY %	-15.06%	32.52%	1.42%	2.87%	11.82%	7.03%	-	-
Horiz. %	140.55%	165.47%	124.86%	123.12%	119.69%	107.03%	100.00%	-
Total Cost	778,772	727,399	598,214	675,932	573,116	464,121	450,640	9.54%
YoY %	7.06%	21.60%	-11.50%	17.94%	23.48%	2.99%	-	-
Horiz. %	172.81%	161.41%	132.75%	149.99%	127.18%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	617,667	771,986	643,088	704,240	675,945	532,693	457,434	5.13%
YoY %	-19.99%	20.04%	-8.68%	4.19%	26.89%	16.45%	-	-
Horiz. %	135.03%	168.76%	140.59%	153.95%	147.77%	116.45%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	30,878	19,305	6,431	42,920	71,558	79,455	60,782	-10.66%
YoY %	59.95%	200.19%	-85.02%	-40.02%	-9.94%	30.72%	-	-
Horiz. %	50.80%	31.76%	10.58%	70.61%	117.73%	130.72%	100.00%	-
Div Payout %	20.16%	28.34%	17.32%	62.74%	54.32%	81.76%	73.39%	-
YoY %	-28.86%	63.63%	-72.39%	15.50%	-33.56%	11.40%	-	-
Horiz. %	27.47%	38.62%	23.60%	85.49%	74.02%	111.40%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	617,667	771,986	643,088	704,240	675,945	532,693	457,434	5.13%
YoY %	-19.99%	20.04%	-8.68%	4.19%	26.89%	16.45%	-	-
Horiz. %	135.03%	168.76%	140.59%	153.95%	147.77%	116.45%	100.00%	-
NOSH	308,833	257,328	214,362	214,707	214,585	177,564	173,929	10.03%
YoY %	20.02%	20.04%	-0.16%	0.06%	20.85%	2.09%	-	-
Horiz. %	177.56%	147.95%	123.25%	123.45%	123.38%	102.09%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	16.61%	7.94%	6.08%	9.06%	18.64%	17.34%	15.54%	-
YoY %	109.19%	30.59%	-32.89%	-51.39%	7.50%	11.58%	-	-
Horiz. %	106.89%	51.09%	39.12%	58.30%	119.95%	111.58%	100.00%	-
ROE	24.79%	8.82%	5.77%	9.71%	19.49%	18.24%	18.11%	-
YoY %	181.07%	52.86%	-40.58%	-50.18%	6.85%	0.72%	-	-
Horiz. %	136.89%	48.70%	31.86%	53.62%	107.62%	100.72%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	302.41	307.06	297.13	346.18	328.29	316.21	306.75	-0.23%
YoY %	-1.51%	3.34%	-14.17%	5.45%	3.82%	3.08%	-	-
Horiz. %	98.59%	100.10%	96.86%	112.85%	107.02%	103.08%	100.00%	-
EPS	49.59	26.47	17.32	31.86	61.40	54.73	47.62	0.67%
YoY %	87.34%	52.83%	-45.64%	-48.11%	12.19%	14.93%	-	-
Horiz. %	104.14%	55.59%	36.37%	66.90%	128.94%	114.93%	100.00%	-
DPS	10.00	7.50	3.00	20.00	33.35	45.00	35.00	-18.83%
YoY %	33.33%	150.00%	-85.00%	-40.03%	-25.89%	28.57%	-	-
Horiz. %	28.57%	21.43%	8.57%	57.14%	95.29%	128.57%	100.00%	-
NAPS	2.00	3.00	3.00	3.28	3.15	3.00	2.63	-4.45%
YoY %	-33.33%	0.00%	-8.54%	4.13%	5.00%	14.07%	-	-
Horiz. %	76.05%	114.07%	114.07%	124.71%	119.77%	114.07%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 214,707
RPS	212.09	179.44	144.64	168.79	159.98	127.51	121.16	9.77%
YoY %	18.20%	24.06%	-14.31%	5.51%	25.46%	5.24%	-	-
Horiz. %	175.05%	148.10%	119.38%	139.31%	132.04%	105.24%	100.00%	-
EPS	34.78	15.47	8.43	15.54	29.92	22.07	18.81	10.78%
YoY %	124.82%	83.51%	-45.75%	-48.06%	35.57%	17.33%	-	-
Horiz. %	184.90%	82.24%	44.82%	82.62%	159.06%	117.33%	100.00%	-
DPS	7.01	4.38	1.46	9.75	16.25	18.04	13.80	-10.67%
YoY %	60.05%	200.00%	-85.03%	-40.00%	-9.92%	30.72%	-	-
Horiz. %	50.80%	31.74%	10.58%	70.65%	117.75%	130.72%	100.00%	-
NAPS	1.4027	1.7531	1.4604	1.5993	1.535	1.2097	1.0388	5.13%
YoY %	-19.99%	20.04%	-8.69%	4.19%	26.89%	16.45%	-	-
Horiz. %	135.03%	168.76%	140.59%	153.96%	147.77%	116.45%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.58	3.28	3.01	3.26	5.31	5.38	4.10	-
P/RPS	1.18	1.07	1.01	0.94	1.62	1.70	1.34	-2.09%
YoY %	10.28%	5.94%	7.45%	-41.98%	-4.71%	26.87%	-	-
Horiz. %	88.06%	79.85%	75.37%	70.15%	120.90%	126.87%	100.00%	-
P/EPS	7.22	12.39	17.37	10.23	8.65	9.83	8.61	-2.89%
YoY %	-41.73%	-28.67%	69.79%	18.27%	-12.00%	14.17%	-	-
Horiz. %	83.86%	143.90%	201.74%	118.82%	100.46%	114.17%	100.00%	-
EY	13.85	8.07	5.76	9.77	11.56	10.17	11.61	2.98%
YoY %	71.62%	40.10%	-41.04%	-15.48%	13.67%	-12.40%	-	-
Horiz. %	119.29%	69.51%	49.61%	84.15%	99.57%	87.60%	100.00%	-
DY	2.79	2.29	1.00	6.13	6.28	8.36	8.54	-17.00%
YoY %	21.83%	129.00%	-83.69%	-2.39%	-24.88%	-2.11%	-	-
Horiz. %	32.67%	26.81%	11.71%	71.78%	73.54%	97.89%	100.00%	-
P/NAPS	1.79	1.09	1.00	0.99	1.69	1.79	1.56	2.31%
YoY %	64.22%	9.00%	1.01%	-41.42%	-5.59%	14.74%	-	-
Horiz. %	114.74%	69.87%	64.10%	63.46%	108.33%	114.74%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	26/11/10	19/11/09	20/11/08	19/11/07	31/10/06	25/10/05	-
Price	3.96	3.32	3.22	2.78	4.72	7.22	4.13	-
P/RPS	1.31	1.08	1.08	0.80	1.44	2.28	1.35	-0.49%
YoY %	21.30%	0.00%	35.00%	-44.44%	-36.84%	68.89%	-	-
Horiz. %	97.04%	80.00%	80.00%	59.26%	106.67%	168.89%	100.00%	-
P/EPS	7.99	12.54	18.59	8.72	7.69	13.19	8.67	-1.35%
YoY %	-36.28%	-32.54%	113.19%	13.39%	-41.70%	52.13%	-	-
Horiz. %	92.16%	144.64%	214.42%	100.58%	88.70%	152.13%	100.00%	-
EY	12.52	7.97	5.38	11.46	13.01	7.58	11.53	1.38%
YoY %	57.09%	48.14%	-53.05%	-11.91%	71.64%	-34.26%	-	-
Horiz. %	108.59%	69.12%	46.66%	99.39%	112.84%	65.74%	100.00%	-
DY	2.52	2.26	0.93	7.19	7.07	6.23	8.47	-18.28%
YoY %	11.50%	143.01%	-87.07%	1.70%	13.48%	-26.45%	-	-
Horiz. %	29.75%	26.68%	10.98%	84.89%	83.47%	73.55%	100.00%	-
P/NAPS	1.98	1.11	1.07	0.85	1.50	2.41	1.57	3.94%
YoY %	78.38%	3.74%	25.88%	-43.33%	-37.76%	53.50%	-	-
Horiz. %	126.11%	70.70%	68.15%	54.14%	95.54%	153.50%	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