[TAANN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -42.36%
YoY- -48.67%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 740,139 771,665 714,638 654,480 672,988 677,957 668,422 6.99%
PBT 47,701 95,082 82,576 66,580 120,237 140,458 134,428 -49.72%
Tax -8,947 -19,746 -13,990 -11,188 -24,810 -27,669 -25,668 -50.31%
NP 38,754 75,336 68,586 55,392 95,427 112,789 108,760 -49.58%
-
NP to SH 40,390 75,460 68,402 55,608 96,480 112,882 109,240 -48.33%
-
Tax Rate 18.76% 20.77% 16.94% 16.80% 20.63% 19.70% 19.09% -
Total Cost 701,385 696,329 646,052 599,088 577,561 565,168 559,662 16.16%
-
Net Worth 665,061 703,949 704,201 684,373 669,705 676,008 658,873 0.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 32,180 42,923 42,939 42,907 53,662 57,228 64,385 -36.88%
Div Payout % 79.67% 56.88% 62.77% 77.16% 55.62% 50.70% 58.94% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 665,061 703,949 704,201 684,373 669,705 676,008 658,873 0.62%
NOSH 214,535 214,618 214,695 214,537 214,649 214,605 214,616 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.24% 9.76% 9.60% 8.46% 14.18% 16.64% 16.27% -
ROE 6.07% 10.72% 9.71% 8.13% 14.41% 16.70% 16.58% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 345.00 359.55 332.86 305.07 313.53 315.91 311.45 7.02%
EPS 18.80 35.16 31.86 25.92 45.00 52.60 50.90 -48.36%
DPS 15.00 20.00 20.00 20.00 25.00 26.67 30.00 -36.87%
NAPS 3.10 3.28 3.28 3.19 3.12 3.15 3.07 0.64%
Adjusted Per Share Value based on latest NOSH - 214,537
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 168.08 175.24 162.29 148.63 152.83 153.96 151.79 6.99%
EPS 9.17 17.14 15.53 12.63 21.91 25.63 24.81 -48.34%
DPS 7.31 9.75 9.75 9.74 12.19 13.00 14.62 -36.87%
NAPS 1.5103 1.5986 1.5992 1.5542 1.5209 1.5352 1.4963 0.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.50 3.26 4.72 4.72 4.86 5.31 7.92 -
P/RPS 0.72 0.91 1.42 1.55 1.55 1.68 2.54 -56.68%
P/EPS 13.28 9.27 14.81 18.21 10.81 10.10 15.56 -9.98%
EY 7.53 10.79 6.75 5.49 9.25 9.91 6.43 11.04%
DY 6.00 6.13 4.24 4.24 5.14 5.02 3.79 35.64%
P/NAPS 0.81 0.99 1.44 1.48 1.56 1.69 2.58 -53.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 28/08/08 26/05/08 26/02/08 19/11/07 22/08/07 -
Price 1.56 2.78 4.27 5.28 4.24 4.72 5.14 -
P/RPS 0.45 0.77 1.28 1.73 1.35 1.49 1.65 -57.77%
P/EPS 8.29 7.91 13.40 20.37 9.43 8.97 10.10 -12.28%
EY 12.07 12.65 7.46 4.91 10.60 11.14 9.90 14.05%
DY 9.62 7.19 4.68 3.79 5.90 5.65 5.84 39.26%
P/NAPS 0.50 0.85 1.30 1.66 1.36 1.50 1.67 -55.08%

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