[TAANN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -9.98%
YoY- 32.22%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 542,998 549,820 528,924 505,292 505,342 478,648 460,992 11.52%
PBT 106,476 108,964 115,104 118,456 129,832 127,034 104,696 1.12%
Tax -15,870 -21,386 -22,828 -28,189 -29,554 -28,566 -14,220 7.58%
NP 90,605 87,578 92,276 90,267 100,277 98,468 90,476 0.09%
-
NP to SH 90,353 87,282 92,276 90,267 100,277 98,468 90,476 -0.09%
-
Tax Rate 14.90% 19.63% 19.83% 23.80% 22.76% 22.49% 13.58% -
Total Cost 452,393 462,242 436,648 415,025 405,065 380,180 370,516 14.22%
-
Net Worth 456,862 446,308 442,633 493,261 399,418 386,440 439,743 2.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 46,323 34,732 - 60,364 44,565 66,627 66,126 -21.10%
Div Payout % 51.27% 39.79% - 66.87% 44.44% 67.66% 73.09% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 456,862 446,308 442,633 493,261 399,418 386,440 439,743 2.57%
NOSH 173,711 173,660 173,581 172,468 167,120 166,569 165,317 3.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.69% 15.93% 17.45% 17.86% 19.84% 20.57% 19.63% -
ROE 19.78% 19.56% 20.85% 18.30% 25.11% 25.48% 20.57% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 312.59 316.61 304.71 292.98 302.38 287.36 278.85 7.90%
EPS 52.01 50.26 53.16 52.33 58.25 57.36 52.96 -1.19%
DPS 26.67 20.00 0.00 35.00 26.67 40.00 40.00 -23.66%
NAPS 2.63 2.57 2.55 2.86 2.39 2.32 2.66 -0.75%
Adjusted Per Share Value based on latest NOSH - 173,529
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 122.12 123.65 118.95 113.64 113.65 107.65 103.68 11.51%
EPS 20.32 19.63 20.75 20.30 22.55 22.15 20.35 -0.09%
DPS 10.42 7.81 0.00 13.58 10.02 14.98 14.87 -21.09%
NAPS 1.0275 1.0037 0.9955 1.1093 0.8983 0.8691 0.989 2.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.10 4.51 4.44 4.48 4.62 4.86 4.62 -
P/RPS 1.31 1.42 1.46 1.53 1.53 1.69 1.66 -14.59%
P/EPS 7.88 8.97 8.35 8.56 7.70 8.22 8.44 -4.46%
EY 12.69 11.14 11.97 11.68 12.99 12.16 11.85 4.66%
DY 6.50 4.43 0.00 7.81 5.77 8.23 8.66 -17.39%
P/NAPS 1.56 1.75 1.74 1.57 1.93 2.09 1.74 -7.01%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/10/05 25/07/05 20/04/05 27/01/05 22/10/04 30/08/04 27/05/04 -
Price 4.13 4.44 4.48 4.51 4.83 4.55 4.76 -
P/RPS 1.32 1.40 1.47 1.54 1.60 1.58 1.71 -15.83%
P/EPS 7.94 8.83 8.43 8.62 8.05 7.70 8.70 -5.90%
EY 12.59 11.32 11.87 11.60 12.42 12.99 11.50 6.21%
DY 6.46 4.50 0.00 7.76 5.52 8.79 8.40 -16.04%
P/NAPS 1.57 1.73 1.76 1.58 2.02 1.96 1.79 -8.36%

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