[TAANN] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	712,881	687,287	653,191	528,608	522,275	408,760	309,035	14.93%
YoY %	3.72%	5.22%	23.57%	1.21%	27.77%	32.27%	-	-
Horiz. %	230.68%	222.40%	211.36%	171.05%	169.00%	132.27%	100.00%	-
PBT	42,469	103,507	177,293	88,769	121,058	82,690	77,192	-9.47%
YoY %	-58.97%	-41.62%	99.72%	-26.67%	46.40%	7.12%	-	-
Horiz. %	55.02%	134.09%	229.68%	115.00%	156.83%	107.12%	100.00%	-
Tax	-9,532	-21,347	-37,185	-12,897	-30,341	-8,631	-4,602	12.89%
YoY %	55.35%	42.59%	-188.32%	57.49%	-251.54%	-87.55%	-	-
Horiz. %	207.13%	463.86%	808.02%	280.25%	659.30%	187.55%	100.00%	-
NP	32,937	82,160	140,108	75,872	90,717	74,059	72,590	-12.32%
YoY %	-59.91%	-41.36%	84.66%	-16.36%	22.49%	2.02%	-	-
Horiz. %	45.37%	113.18%	193.01%	104.52%	124.97%	102.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,199	83,301	140,300	75,741	90,717	72,979	70,516	-10.92%
YoY %	-57.74%	-40.63%	85.24%	-16.51%	24.31%	3.49%	-	-
Horiz. %	49.92%	118.13%	198.96%	107.41%	128.65%	103.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.44%	20.62%	20.97%	14.53%	25.06%	10.44%	5.96%	-
YoY %	8.83%	-1.67%	44.32%	-42.02%	140.04%	75.17%	-	-
Horiz. %	376.51%	345.97%	351.85%	243.79%	420.47%	175.17%	100.00%	-
Total Cost	679,944	605,127	513,083	452,736	431,558	334,701	236,445	19.23%
YoY %	12.36%	17.94%	13.33%	4.91%	28.94%	41.56%	-	-
Horiz. %	287.57%	255.93%	217.00%	191.48%	182.52%	141.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	675,775	684,373	652,347	550,291	442,633	439,743	370,625	10.51%
YoY %	-1.26%	4.91%	18.55%	24.32%	0.66%	18.65%	-	-
Horiz. %	182.33%	184.65%	176.01%	148.48%	119.43%	118.65%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	21,464	42,917	103,230	61,075	42,804	50,163	25,119	-2.58%
YoY %	-49.99%	-58.43%	69.02%	42.69%	-14.67%	99.70%	-	-
Horiz. %	85.45%	170.85%	410.96%	243.14%	170.40%	199.70%	100.00%	-
Div Payout %	60.98%	51.52%	73.58%	80.64%	47.18%	68.74%	35.62%	-
YoY %	18.36%	-29.98%	-8.75%	70.92%	-31.36%	92.98%	-	-
Horiz. %	171.20%	144.64%	206.57%	226.39%	132.45%	192.98%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	675,775	684,373	652,347	550,291	442,633	439,743	370,625	10.51%
YoY %	-1.26%	4.91%	18.55%	24.32%	0.66%	18.65%	-	-
Horiz. %	182.33%	184.65%	176.01%	148.48%	119.43%	118.65%	100.00%	-
NOSH	214,532	214,537	214,587	175,812	173,581	165,317	162,554	4.72%
YoY %	-0.00%	-0.02%	22.05%	1.29%	5.00%	1.70%	-	-
Horiz. %	131.98%	131.98%	132.01%	108.16%	106.78%	101.70%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	4.62%	11.95%	21.45%	14.35%	17.37%	18.12%	23.49%	-
YoY %	-61.34%	-44.29%	49.48%	-17.39%	-4.14%	-22.86%	-	-
Horiz. %	19.67%	50.87%	91.32%	61.09%	73.95%	77.14%	100.00%	-
ROE	5.21%	12.17%	21.51%	13.76%	20.49%	16.60%	19.03%	-
YoY %	-57.19%	-43.42%	56.32%	-32.85%	23.43%	-12.77%	-	-
Horiz. %	27.38%	63.95%	113.03%	72.31%	107.67%	87.23%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	332.30	320.36	304.39	300.67	300.88	247.26	190.11	9.74%
YoY %	3.73%	5.25%	1.24%	-0.07%	21.69%	30.06%	-	-
Horiz. %	174.79%	168.51%	160.11%	158.16%	158.27%	130.06%	100.00%	-
EPS	16.41	38.83	65.38	43.08	52.26	44.14	43.38	-14.94%
YoY %	-57.74%	-40.61%	51.76%	-17.57%	18.40%	1.75%	-	-
Horiz. %	37.83%	89.51%	150.71%	99.31%	120.47%	101.75%	100.00%	-
DPS	10.00	20.00	48.11	35.00	24.66	30.34	15.45	-6.98%
YoY %	-50.00%	-58.43%	37.46%	41.93%	-18.72%	96.38%	-	-
Horiz. %	64.72%	129.45%	311.39%	226.54%	159.61%	196.38%	100.00%	-
NAPS	3.15	3.19	3.04	3.13	2.55	2.66	2.28	5.52%
YoY %	-1.25%	4.93%	-2.88%	22.75%	-4.14%	16.67%	-	-
Horiz. %	138.16%	139.91%	133.33%	137.28%	111.84%	116.67%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 175,812
RPS	160.33	154.57	146.90	118.88	117.46	91.93	69.50	14.93%
YoY %	3.73%	5.22%	23.57%	1.21%	27.77%	32.27%	-	-
Horiz. %	230.69%	222.40%	211.37%	171.05%	169.01%	132.27%	100.00%	-
EPS	7.92	18.73	31.55	17.03	20.40	16.41	15.86	-10.91%
YoY %	-57.71%	-40.63%	85.26%	-16.52%	24.31%	3.47%	-	-
Horiz. %	49.94%	118.10%	198.93%	107.38%	128.63%	103.47%	100.00%	-
DPS	4.83	9.65	23.22	13.74	9.63	11.28	5.65	-2.57%
YoY %	-49.95%	-58.44%	69.00%	42.68%	-14.63%	99.65%	-	-
Horiz. %	85.49%	170.80%	410.97%	243.19%	170.44%	199.65%	100.00%	-
NAPS	1.5198	1.5391	1.4671	1.2376	0.9955	0.989	0.8335	10.51%
YoY %	-1.25%	4.91%	18.54%	24.32%	0.66%	18.66%	-	-
Horiz. %	182.34%	184.66%	176.02%	148.48%	119.44%	118.66%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	2.05	4.72	7.29	4.24	4.44	4.62	2.51	-
P/RPS	0.62	1.47	2.39	1.41	1.48	1.87	1.32	-11.82%
YoY %	-57.82%	-38.49%	69.50%	-4.73%	-20.86%	41.67%	-	-
Horiz. %	46.97%	111.36%	181.06%	106.82%	112.12%	141.67%	100.00%	-
P/EPS	12.49	12.16	11.15	9.84	8.50	10.47	5.79	13.65%
YoY %	2.71%	9.06%	13.31%	15.76%	-18.82%	80.83%	-	-
Horiz. %	215.72%	210.02%	192.57%	169.95%	146.80%	180.83%	100.00%	-
EY	8.00	8.23	8.97	10.16	11.77	9.56	17.28	-12.03%
YoY %	-2.79%	-8.25%	-11.71%	-13.68%	23.12%	-44.68%	-	-
Horiz. %	46.30%	47.63%	51.91%	58.80%	68.11%	55.32%	100.00%	-
DY	4.88	4.24	6.60	8.25	5.55	6.57	6.16	-3.80%
YoY %	15.09%	-35.76%	-20.00%	48.65%	-15.53%	6.66%	-	-
Horiz. %	79.22%	68.83%	107.14%	133.93%	90.10%	106.66%	100.00%	-
P/NAPS	0.65	1.48	2.40	1.35	1.74	1.74	1.10	-8.38%
YoY %	-56.08%	-38.33%	77.78%	-22.41%	0.00%	58.18%	-	-
Horiz. %	59.09%	134.55%	218.18%	122.73%	158.18%	158.18%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	22/05/09	26/05/08	25/05/07	26/05/06	20/04/05	27/05/04	26/05/03	-
Price	2.49	5.28	7.36	4.51	4.48	4.76	2.53	-
P/RPS	0.75	1.65	2.42	1.50	1.49	1.93	1.33	-9.09%
YoY %	-54.55%	-31.82%	61.33%	0.67%	-22.80%	45.11%	-	-
Horiz. %	56.39%	124.06%	181.95%	112.78%	112.03%	145.11%	100.00%	-
P/EPS	15.18	13.60	11.26	10.47	8.57	10.78	5.83	17.27%
YoY %	11.62%	20.78%	7.55%	22.17%	-20.50%	84.91%	-	-
Horiz. %	260.38%	233.28%	193.14%	179.59%	147.00%	184.91%	100.00%	-
EY	6.59	7.35	8.88	9.55	11.67	9.27	17.15	-14.72%
YoY %	-10.34%	-17.23%	-7.02%	-18.17%	25.89%	-45.95%	-	-
Horiz. %	38.43%	42.86%	51.78%	55.69%	68.05%	54.05%	100.00%	-
DY	4.02	3.79	6.54	7.76	5.50	6.37	6.11	-6.73%
YoY %	6.07%	-42.05%	-15.72%	41.09%	-13.66%	4.26%	-	-
Horiz. %	65.79%	62.03%	107.04%	127.00%	90.02%	104.26%	100.00%	-
P/NAPS	0.79	1.66	2.42	1.44	1.76	1.79	1.11	-5.50%
YoY %	-52.41%	-31.40%	68.06%	-18.18%	-1.68%	61.26%	-	-
Horiz. %	71.17%	149.55%	218.02%	129.73%	158.56%	161.26%	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