[TAANN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -46.47%
YoY- -58.14%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 634,050 596,656 545,448 740,139 771,665 714,638 654,480 -2.09%
PBT 97,825 87,832 45,648 47,701 95,082 82,576 66,580 29.21%
Tax -22,542 -21,190 -13,524 -8,947 -19,746 -13,990 -11,188 59.45%
NP 75,282 66,642 32,124 38,754 75,336 68,586 55,392 22.67%
-
NP to SH 71,124 62,954 34,840 40,390 75,460 68,402 55,608 17.81%
-
Tax Rate 23.04% 24.13% 29.63% 18.76% 20.77% 16.94% 16.80% -
Total Cost 558,768 530,014 513,324 701,385 696,329 646,052 599,088 -4.53%
-
Net Worth 731,107 707,589 675,775 665,061 703,949 704,201 684,373 4.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,576 12,865 - 32,180 42,923 42,939 42,907 -65.78%
Div Payout % 12.06% 20.44% - 79.67% 56.88% 62.77% 77.16% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 731,107 707,589 675,775 665,061 703,949 704,201 684,373 4.49%
NOSH 214,401 214,420 214,532 214,535 214,618 214,695 214,537 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.87% 11.17% 5.89% 5.24% 9.76% 9.60% 8.46% -
ROE 9.73% 8.90% 5.16% 6.07% 10.72% 9.71% 8.13% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 295.73 278.26 254.25 345.00 359.55 332.86 305.07 -2.04%
EPS 33.17 29.36 16.24 18.80 35.16 31.86 25.92 17.85%
DPS 4.00 6.00 0.00 15.00 20.00 20.00 20.00 -65.76%
NAPS 3.41 3.30 3.15 3.10 3.28 3.28 3.19 4.54%
Adjusted Per Share Value based on latest NOSH - 214,542
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 143.99 135.50 123.87 168.08 175.24 162.29 148.63 -2.09%
EPS 16.15 14.30 7.91 9.17 17.14 15.53 12.63 17.79%
DPS 1.95 2.92 0.00 7.31 9.75 9.75 9.74 -65.74%
NAPS 1.6603 1.6069 1.5346 1.5103 1.5986 1.5992 1.5542 4.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.01 2.92 2.05 2.50 3.26 4.72 4.72 -
P/RPS 1.02 1.05 0.81 0.72 0.91 1.42 1.55 -24.32%
P/EPS 9.07 9.95 12.62 13.28 9.27 14.81 18.21 -37.13%
EY 11.02 10.05 7.92 7.53 10.79 6.75 5.49 59.05%
DY 1.33 2.05 0.00 6.00 6.13 4.24 4.24 -53.80%
P/NAPS 0.88 0.88 0.65 0.81 0.99 1.44 1.48 -29.26%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 17/08/09 22/05/09 26/02/09 20/11/08 28/08/08 26/05/08 -
Price 3.22 3.28 2.49 1.56 2.78 4.27 5.28 -
P/RPS 1.09 1.18 0.98 0.45 0.77 1.28 1.73 -26.48%
P/EPS 9.71 11.17 15.33 8.29 7.91 13.40 20.37 -38.95%
EY 10.30 8.95 6.52 12.07 12.65 7.46 4.91 63.79%
DY 1.24 1.83 0.00 9.62 7.19 4.68 3.79 -52.48%
P/NAPS 0.94 0.99 0.79 0.50 0.85 1.30 1.66 -31.53%

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