[TAANN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -72.37%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 769,920 756,030 700,418 601,128 797,375 783,212 705,112 6.02%
PBT 113,090 120,428 88,410 24,240 80,375 99,937 66,676 42.08%
Tax -20,341 -41,117 -35,136 -13,276 -28,883 -31,118 -22,900 -7.57%
NP 92,749 79,310 53,274 10,964 51,492 68,818 43,776 64.73%
-
NP to SH 92,963 81,990 56,462 16,108 58,305 73,625 49,512 52.02%
-
Tax Rate 17.99% 34.14% 39.74% 54.77% 35.94% 31.14% 34.35% -
Total Cost 677,171 676,720 647,144 590,164 745,883 714,393 661,336 1.58%
-
Net Worth 1,007,680 996,482 989,196 949,485 963,106 959,847 930,203 5.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,523 24,695 - - 18,521 - - -
Div Payout % 19.93% 30.12% - - 31.77% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,007,680 996,482 989,196 949,485 963,106 959,847 930,203 5.46%
NOSH 370,470 370,439 370,485 369,449 370,425 370,597 370,598 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.05% 10.49% 7.61% 1.82% 6.46% 8.79% 6.21% -
ROE 9.23% 8.23% 5.71% 1.70% 6.05% 7.67% 5.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 207.82 204.09 189.05 162.71 215.26 211.34 190.26 6.04%
EPS 25.09 22.13 15.24 4.36 15.74 19.87 13.36 52.04%
DPS 5.00 6.67 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.72 2.69 2.67 2.57 2.60 2.59 2.51 5.48%
Adjusted Per Share Value based on latest NOSH - 369,449
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 173.15 170.03 157.52 135.19 179.33 176.14 158.58 6.01%
EPS 20.91 18.44 12.70 3.62 13.11 16.56 11.14 51.98%
DPS 4.17 5.55 0.00 0.00 4.17 0.00 0.00 -
NAPS 2.2663 2.2411 2.2247 2.1354 2.166 2.1587 2.092 5.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.17 3.80 3.82 3.49 3.50 3.92 4.50 -
P/RPS 2.01 1.86 2.02 2.14 1.63 1.85 2.37 -10.37%
P/EPS 16.62 17.17 25.07 80.05 22.24 19.73 33.68 -37.47%
EY 6.02 5.82 3.99 1.25 4.50 5.07 2.97 59.95%
DY 1.20 1.75 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.53 1.41 1.43 1.36 1.35 1.51 1.79 -9.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 27/08/13 23/05/13 26/02/13 20/11/12 17/08/12 -
Price 4.10 4.11 3.80 3.64 3.35 3.70 4.50 -
P/RPS 1.97 2.01 2.01 2.24 1.56 1.75 2.37 -11.56%
P/EPS 16.34 18.57 24.93 83.49 21.28 18.62 33.68 -38.17%
EY 6.12 5.39 4.01 1.20 4.70 5.37 2.97 61.71%
DY 1.22 1.62 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 1.51 1.53 1.42 1.42 1.29 1.43 1.79 -10.69%

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