[TAANN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 10.32%
YoY- -33.15%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 596,656 545,448 740,139 771,665 714,638 654,480 672,988 -7.71%
PBT 87,832 45,648 47,701 95,082 82,576 66,580 120,237 -18.90%
Tax -21,190 -13,524 -8,947 -19,746 -13,990 -11,188 -24,810 -9.98%
NP 66,642 32,124 38,754 75,336 68,586 55,392 95,427 -21.30%
-
NP to SH 62,954 34,840 40,390 75,460 68,402 55,608 96,480 -24.78%
-
Tax Rate 24.13% 29.63% 18.76% 20.77% 16.94% 16.80% 20.63% -
Total Cost 530,014 513,324 701,385 696,329 646,052 599,088 577,561 -5.57%
-
Net Worth 707,589 675,775 665,061 703,949 704,201 684,373 669,705 3.74%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 12,865 - 32,180 42,923 42,939 42,907 53,662 -61.44%
Div Payout % 20.44% - 79.67% 56.88% 62.77% 77.16% 55.62% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 707,589 675,775 665,061 703,949 704,201 684,373 669,705 3.74%
NOSH 214,420 214,532 214,535 214,618 214,695 214,537 214,649 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.17% 5.89% 5.24% 9.76% 9.60% 8.46% 14.18% -
ROE 8.90% 5.16% 6.07% 10.72% 9.71% 8.13% 14.41% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 278.26 254.25 345.00 359.55 332.86 305.07 313.53 -7.65%
EPS 29.36 16.24 18.80 35.16 31.86 25.92 45.00 -24.79%
DPS 6.00 0.00 15.00 20.00 20.00 20.00 25.00 -61.41%
NAPS 3.30 3.15 3.10 3.28 3.28 3.19 3.12 3.81%
Adjusted Per Share Value based on latest NOSH - 214,707
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 134.19 122.67 166.46 173.55 160.72 147.19 151.35 -7.71%
EPS 14.16 7.84 9.08 16.97 15.38 12.51 21.70 -24.78%
DPS 2.89 0.00 7.24 9.65 9.66 9.65 12.07 -61.47%
NAPS 1.5914 1.5198 1.4957 1.5832 1.5837 1.5391 1.5062 3.73%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.92 2.05 2.50 3.26 4.72 4.72 4.86 -
P/RPS 1.05 0.81 0.72 0.91 1.42 1.55 1.55 -22.88%
P/EPS 9.95 12.62 13.28 9.27 14.81 18.21 10.81 -5.38%
EY 10.05 7.92 7.53 10.79 6.75 5.49 9.25 5.69%
DY 2.05 0.00 6.00 6.13 4.24 4.24 5.14 -45.84%
P/NAPS 0.88 0.65 0.81 0.99 1.44 1.48 1.56 -31.75%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 22/05/09 26/02/09 20/11/08 28/08/08 26/05/08 26/02/08 -
Price 3.28 2.49 1.56 2.78 4.27 5.28 4.24 -
P/RPS 1.18 0.98 0.45 0.77 1.28 1.73 1.35 -8.58%
P/EPS 11.17 15.33 8.29 7.91 13.40 20.37 9.43 11.96%
EY 8.95 6.52 12.07 12.65 7.46 4.91 10.60 -10.67%
DY 1.83 0.00 9.62 7.19 4.68 3.79 5.90 -54.21%
P/NAPS 0.99 0.79 0.50 0.85 1.30 1.66 1.36 -19.09%

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
Post a Comment