[TAANN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 101.9%
YoY- 22.99%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 334,211 149,321 636,961 440,974 270,609 133,091 527,748 -26.31%
PBT 67,214 33,375 164,604 103,105 50,504 20,686 96,790 -21.63%
Tax -12,834 -6,260 -34,290 -19,538 -8,998 -3,365 -15,051 -10.10%
NP 54,380 27,115 130,314 83,567 41,506 17,321 81,739 -23.84%
-
NP to SH 54,620 27,081 130,431 83,347 41,282 17,212 81,598 -23.53%
-
Tax Rate 19.09% 18.76% 20.83% 18.95% 17.82% 16.27% 15.55% -
Total Cost 279,831 122,206 506,647 357,407 229,103 115,770 446,009 -26.77%
-
Net Worth 658,873 652,347 525,240 609,210 558,055 550,291 529,396 15.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 32,192 21,458 80,944 52,974 17,604 - 60,950 -34.73%
Div Payout % 58.94% 79.24% 62.06% 63.56% 42.64% - 74.70% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 658,873 652,347 525,240 609,210 558,055 550,291 529,396 15.75%
NOSH 214,616 214,587 179,876 176,582 176,042 175,812 174,143 14.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.27% 18.16% 20.46% 18.95% 15.34% 13.01% 15.49% -
ROE 8.29% 4.15% 24.83% 13.68% 7.40% 3.13% 15.41% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 155.72 69.58 354.11 249.73 153.72 75.70 303.05 -35.92%
EPS 25.45 12.62 60.80 47.20 23.45 9.79 46.90 -33.54%
DPS 15.00 10.00 45.00 30.00 10.00 0.00 35.00 -43.24%
NAPS 3.07 3.04 2.92 3.45 3.17 3.13 3.04 0.65%
Adjusted Per Share Value based on latest NOSH - 177,564
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 75.16 33.58 143.25 99.17 60.86 29.93 118.69 -26.31%
EPS 12.28 6.09 29.33 18.74 9.28 3.87 18.35 -23.54%
DPS 7.24 4.83 18.20 11.91 3.96 0.00 13.71 -34.74%
NAPS 1.4818 1.4671 1.1813 1.3701 1.2551 1.2376 1.1906 15.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 7.92 7.29 6.60 5.38 4.44 4.24 3.75 -
P/RPS 5.09 10.48 1.86 2.15 2.89 5.60 1.24 157.03%
P/EPS 31.12 57.77 9.10 11.40 18.93 43.31 8.00 147.95%
EY 3.21 1.73 10.99 8.77 5.28 2.31 12.50 -59.69%
DY 1.89 1.37 6.82 5.58 2.25 0.00 9.33 -65.60%
P/NAPS 2.58 2.40 2.26 1.56 1.40 1.35 1.23 64.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 25/05/07 05/02/07 31/10/06 28/08/06 26/05/06 23/02/06 -
Price 5.14 7.36 7.64 7.22 5.28 4.51 3.96 -
P/RPS 3.30 10.58 2.16 2.89 3.43 5.96 1.31 85.45%
P/EPS 20.20 58.32 10.54 15.30 22.52 46.07 8.45 79.07%
EY 4.95 1.71 9.49 6.54 4.44 2.17 11.83 -44.14%
DY 2.92 1.36 5.89 4.16 1.89 0.00 8.84 -52.31%
P/NAPS 1.67 2.42 2.62 2.09 1.67 1.44 1.30 18.22%

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