[TAANN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 123.05%
YoY- -55.9%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 350,209 150,282 797,375 587,409 352,556 164,567 927,986 -47.80%
PBT 44,205 6,060 80,375 74,953 33,338 15,471 218,063 -65.52%
Tax -17,568 -3,319 -28,883 -23,339 -11,450 -4,890 -58,889 -55.38%
NP 26,637 2,741 51,492 51,614 21,888 10,581 159,174 -69.66%
-
NP to SH 28,231 4,027 58,305 55,219 24,756 11,439 153,269 -67.66%
-
Tax Rate 39.74% 54.77% 35.94% 31.14% 34.35% 31.61% 27.01% -
Total Cost 323,572 147,541 745,883 535,795 330,668 153,986 768,812 -43.86%
-
Net Worth 989,196 949,485 963,106 959,847 930,203 918,211 935,546 3.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 18,521 - - - 61,752 -
Div Payout % - - 31.77% - - - 40.29% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 989,196 949,485 963,106 959,847 930,203 918,211 935,546 3.79%
NOSH 370,485 369,449 370,425 370,597 370,598 309,162 308,761 12.93%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.61% 1.82% 6.46% 8.79% 6.21% 6.43% 17.15% -
ROE 2.85% 0.42% 6.05% 5.75% 2.66% 1.25% 16.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.53 40.68 215.26 158.50 95.13 53.23 300.55 -53.78%
EPS 7.62 1.09 15.74 14.90 6.68 3.70 49.64 -71.36%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 20.00 -
NAPS 2.67 2.57 2.60 2.59 2.51 2.97 3.03 -8.09%
Adjusted Per Share Value based on latest NOSH - 370,596
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.53 34.13 181.08 133.40 80.06 37.37 210.74 -47.80%
EPS 6.41 0.91 13.24 12.54 5.62 2.60 34.81 -67.66%
DPS 0.00 0.00 4.21 0.00 0.00 0.00 14.02 -
NAPS 2.2464 2.1562 2.1871 2.1797 2.1124 2.0852 2.1246 3.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.82 3.49 3.50 3.92 4.50 5.19 4.50 -
P/RPS 4.04 8.58 1.63 2.47 4.73 9.75 1.50 93.69%
P/EPS 50.13 320.18 22.24 26.31 67.37 140.27 9.07 212.92%
EY 1.99 0.31 4.50 3.80 1.48 0.71 11.03 -68.10%
DY 0.00 0.00 1.43 0.00 0.00 0.00 4.44 -
P/NAPS 1.43 1.36 1.35 1.51 1.79 1.75 1.49 -2.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 23/05/13 26/02/13 20/11/12 17/08/12 24/05/12 28/02/12 -
Price 3.80 3.64 3.35 3.70 4.50 4.50 4.85 -
P/RPS 4.02 8.95 1.56 2.33 4.73 8.45 1.61 84.15%
P/EPS 49.87 333.94 21.28 24.83 67.37 121.62 9.77 196.75%
EY 2.01 0.30 4.70 4.03 1.48 0.82 10.24 -66.25%
DY 0.00 0.00 1.49 0.00 0.00 0.00 4.12 -
P/NAPS 1.42 1.42 1.29 1.43 1.79 1.52 1.60 -7.65%

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