[TAANN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.7%
YoY- -55.9%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 700,418 601,128 797,375 783,212 705,112 658,268 927,986 -17.11%
PBT 88,410 24,240 80,375 99,937 66,676 61,884 218,063 -45.25%
Tax -35,136 -13,276 -28,883 -31,118 -22,900 -19,560 -58,889 -29.14%
NP 53,274 10,964 51,492 68,818 43,776 42,324 159,174 -51.82%
-
NP to SH 56,462 16,108 58,305 73,625 49,512 45,756 153,269 -48.64%
-
Tax Rate 39.74% 54.77% 35.94% 31.14% 34.35% 31.61% 27.01% -
Total Cost 647,144 590,164 745,883 714,393 661,336 615,944 768,812 -10.85%
-
Net Worth 989,196 949,485 963,106 959,847 930,203 918,211 935,546 3.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 18,521 - - - 61,752 -
Div Payout % - - 31.77% - - - 40.29% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 989,196 949,485 963,106 959,847 930,203 918,211 935,546 3.79%
NOSH 370,485 369,449 370,425 370,597 370,598 309,162 308,761 12.93%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.61% 1.82% 6.46% 8.79% 6.21% 6.43% 17.15% -
ROE 5.71% 1.70% 6.05% 7.67% 5.32% 4.98% 16.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 189.05 162.71 215.26 211.34 190.26 212.92 300.55 -26.60%
EPS 15.24 4.36 15.74 19.87 13.36 14.80 49.64 -54.52%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 20.00 -
NAPS 2.67 2.57 2.60 2.59 2.51 2.97 3.03 -8.09%
Adjusted Per Share Value based on latest NOSH - 370,596
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 159.06 136.51 181.08 177.86 160.13 149.49 210.74 -17.11%
EPS 12.82 3.66 13.24 16.72 11.24 10.39 34.81 -48.65%
DPS 0.00 0.00 4.21 0.00 0.00 0.00 14.02 -
NAPS 2.2464 2.1562 2.1871 2.1797 2.1124 2.0852 2.1246 3.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.82 3.49 3.50 3.92 4.50 5.19 4.50 -
P/RPS 2.02 2.14 1.63 1.85 2.37 2.44 1.50 21.96%
P/EPS 25.07 80.05 22.24 19.73 33.68 35.07 9.07 97.07%
EY 3.99 1.25 4.50 5.07 2.97 2.85 11.03 -49.26%
DY 0.00 0.00 1.43 0.00 0.00 0.00 4.44 -
P/NAPS 1.43 1.36 1.35 1.51 1.79 1.75 1.49 -2.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 23/05/13 26/02/13 20/11/12 17/08/12 24/05/12 28/02/12 -
Price 3.80 3.64 3.35 3.70 4.50 4.50 4.85 -
P/RPS 2.01 2.24 1.56 1.75 2.37 2.11 1.61 15.95%
P/EPS 24.93 83.49 21.28 18.62 33.68 30.41 9.77 86.83%
EY 4.01 1.20 4.70 5.37 2.97 3.29 10.24 -46.50%
DY 0.00 0.00 1.49 0.00 0.00 0.00 4.12 -
P/NAPS 1.42 1.42 1.29 1.43 1.79 1.52 1.60 -7.65%

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