[TAANN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
05-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 56.49%
YoY- 59.85%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 508,468 334,211 149,321 636,961 440,974 270,609 133,091 144.18%
PBT 105,344 67,214 33,375 164,604 103,105 50,504 20,686 195.70%
Tax -20,752 -12,834 -6,260 -34,290 -19,538 -8,998 -3,365 235.92%
NP 84,592 54,380 27,115 130,314 83,567 41,506 17,321 187.57%
-
NP to SH 84,662 54,620 27,081 130,431 83,347 41,282 17,212 188.94%
-
Tax Rate 19.70% 19.09% 18.76% 20.83% 18.95% 17.82% 16.27% -
Total Cost 423,876 279,831 122,206 506,647 357,407 229,103 115,770 137.36%
-
Net Worth 676,008 658,873 652,347 525,240 609,210 558,055 550,291 14.68%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 42,921 32,192 21,458 80,944 52,974 17,604 - -
Div Payout % 50.70% 58.94% 79.24% 62.06% 63.56% 42.64% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 676,008 658,873 652,347 525,240 609,210 558,055 550,291 14.68%
NOSH 214,605 214,616 214,587 179,876 176,582 176,042 175,812 14.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.64% 16.27% 18.16% 20.46% 18.95% 15.34% 13.01% -
ROE 12.52% 8.29% 4.15% 24.83% 13.68% 7.40% 3.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 236.93 155.72 69.58 354.11 249.73 153.72 75.70 113.81%
EPS 39.45 25.45 12.62 60.80 47.20 23.45 9.79 153.01%
DPS 20.00 15.00 10.00 45.00 30.00 10.00 0.00 -
NAPS 3.15 3.07 3.04 2.92 3.45 3.17 3.13 0.42%
Adjusted Per Share Value based on latest NOSH - 190,917
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 115.47 75.90 33.91 144.65 100.14 61.45 30.22 144.20%
EPS 19.23 12.40 6.15 29.62 18.93 9.37 3.91 188.92%
DPS 9.75 7.31 4.87 18.38 12.03 4.00 0.00 -
NAPS 1.5352 1.4963 1.4814 1.1928 1.3835 1.2673 1.2497 14.68%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 5.31 7.92 7.29 6.60 5.38 4.44 4.24 -
P/RPS 2.24 5.09 10.48 1.86 2.15 2.89 5.60 -45.68%
P/EPS 13.46 31.12 57.77 9.10 11.40 18.93 43.31 -54.08%
EY 7.43 3.21 1.73 10.99 8.77 5.28 2.31 117.74%
DY 3.77 1.89 1.37 6.82 5.58 2.25 0.00 -
P/NAPS 1.69 2.58 2.40 2.26 1.56 1.40 1.35 16.13%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 22/08/07 25/05/07 05/02/07 31/10/06 28/08/06 26/05/06 -
Price 4.72 5.14 7.36 7.64 7.22 5.28 4.51 -
P/RPS 1.99 3.30 10.58 2.16 2.89 3.43 5.96 -51.83%
P/EPS 11.96 20.20 58.32 10.54 15.30 22.52 46.07 -59.27%
EY 8.36 4.95 1.71 9.49 6.54 4.44 2.17 145.55%
DY 4.24 2.92 1.36 5.89 4.16 1.89 0.00 -
P/NAPS 1.50 1.67 2.42 2.62 2.09 1.67 1.44 2.75%

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