[TAANN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 139.84%
YoY- -5.41%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 149,321 636,961 440,974 270,609 133,091 527,748 407,249 -48.80%
PBT 33,375 164,604 103,105 50,504 20,686 96,790 79,857 -44.13%
Tax -6,260 -34,290 -19,538 -8,998 -3,365 -15,051 -11,903 -34.87%
NP 27,115 130,314 83,567 41,506 17,321 81,739 67,954 -45.83%
-
NP to SH 27,081 130,431 83,347 41,282 17,212 81,598 67,765 -45.77%
-
Tax Rate 18.76% 20.83% 18.95% 17.82% 16.27% 15.55% 14.91% -
Total Cost 122,206 506,647 357,407 229,103 115,770 446,009 339,295 -49.40%
-
Net Worth 652,347 525,240 609,210 558,055 550,291 529,396 456,862 26.83%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 21,458 80,944 52,974 17,604 - 60,950 34,742 -27.49%
Div Payout % 79.24% 62.06% 63.56% 42.64% - 74.70% 51.27% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 652,347 525,240 609,210 558,055 550,291 529,396 456,862 26.83%
NOSH 214,587 179,876 176,582 176,042 175,812 174,143 173,711 15.14%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.16% 20.46% 18.95% 15.34% 13.01% 15.49% 16.69% -
ROE 4.15% 24.83% 13.68% 7.40% 3.13% 15.41% 14.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 69.58 354.11 249.73 153.72 75.70 303.05 234.44 -55.53%
EPS 12.62 60.80 47.20 23.45 9.79 46.90 39.01 -52.90%
DPS 10.00 45.00 30.00 10.00 0.00 35.00 20.00 -37.03%
NAPS 3.04 2.92 3.45 3.17 3.13 3.04 2.63 10.14%
Adjusted Per Share Value based on latest NOSH - 176,207
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 33.91 144.65 100.14 61.45 30.22 119.85 92.48 -48.80%
EPS 6.15 29.62 18.93 9.37 3.91 18.53 15.39 -45.77%
DPS 4.87 18.38 12.03 4.00 0.00 13.84 7.89 -27.52%
NAPS 1.4814 1.1928 1.3835 1.2673 1.2497 1.2022 1.0375 26.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 7.29 6.60 5.38 4.44 4.24 3.75 4.10 -
P/RPS 10.48 1.86 2.15 2.89 5.60 1.24 1.75 230.13%
P/EPS 57.77 9.10 11.40 18.93 43.31 8.00 10.51 211.78%
EY 1.73 10.99 8.77 5.28 2.31 12.50 9.51 -67.92%
DY 1.37 6.82 5.58 2.25 0.00 9.33 4.88 -57.15%
P/NAPS 2.40 2.26 1.56 1.40 1.35 1.23 1.56 33.30%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 05/02/07 31/10/06 28/08/06 26/05/06 23/02/06 25/10/05 -
Price 7.36 7.64 7.22 5.28 4.51 3.96 4.13 -
P/RPS 10.58 2.16 2.89 3.43 5.96 1.31 1.76 230.97%
P/EPS 58.32 10.54 15.30 22.52 46.07 8.45 10.59 212.17%
EY 1.71 9.49 6.54 4.44 2.17 11.83 9.45 -68.04%
DY 1.36 5.89 4.16 1.89 0.00 8.84 4.84 -57.13%
P/NAPS 2.42 2.62 2.09 1.67 1.44 1.30 1.57 33.47%

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