[TAANN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.96%
YoY- -26.03%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 578,749 357,319 163,620 672,988 508,468 334,211 149,321 146.13%
PBT 71,312 41,288 16,645 120,237 105,344 67,214 33,375 65.66%
Tax -14,810 -6,995 -2,797 -24,810 -20,752 -12,834 -6,260 77.27%
NP 56,502 34,293 13,848 95,427 84,592 54,380 27,115 62.92%
-
NP to SH 56,595 34,201 13,902 96,480 84,662 54,620 27,081 63.23%
-
Tax Rate 20.77% 16.94% 16.80% 20.63% 19.70% 19.09% 18.76% -
Total Cost 522,247 323,026 149,772 577,561 423,876 279,831 122,206 162.64%
-
Net Worth 703,949 704,201 684,373 669,705 676,008 658,873 652,347 5.19%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 32,192 21,469 10,726 53,662 42,921 32,192 21,458 30.95%
Div Payout % 56.88% 62.77% 77.16% 55.62% 50.70% 58.94% 79.24% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 703,949 704,201 684,373 669,705 676,008 658,873 652,347 5.19%
NOSH 214,618 214,695 214,537 214,649 214,605 214,616 214,587 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.76% 9.60% 8.46% 14.18% 16.64% 16.27% 18.16% -
ROE 8.04% 4.86% 2.03% 14.41% 12.52% 8.29% 4.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 269.66 166.43 76.27 313.53 236.93 155.72 69.58 146.12%
EPS 26.37 15.93 6.48 45.00 39.45 25.45 12.62 63.22%
DPS 15.00 10.00 5.00 25.00 20.00 15.00 10.00 30.94%
NAPS 3.28 3.28 3.19 3.12 3.15 3.07 3.04 5.18%
Adjusted Per Share Value based on latest NOSH - 214,573
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 131.43 81.14 37.16 152.83 115.47 75.90 33.91 146.13%
EPS 12.85 7.77 3.16 21.91 19.23 12.40 6.15 63.21%
DPS 7.31 4.88 2.44 12.19 9.75 7.31 4.87 30.99%
NAPS 1.5986 1.5992 1.5542 1.5209 1.5352 1.4963 1.4814 5.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.26 4.72 4.72 4.86 5.31 7.92 7.29 -
P/RPS 1.21 2.84 6.19 1.55 2.24 5.09 10.48 -76.19%
P/EPS 12.36 29.63 72.84 10.81 13.46 31.12 57.77 -64.12%
EY 8.09 3.38 1.37 9.25 7.43 3.21 1.73 178.85%
DY 4.60 2.12 1.06 5.14 3.77 1.89 1.37 123.73%
P/NAPS 0.99 1.44 1.48 1.56 1.69 2.58 2.40 -44.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 28/08/08 26/05/08 26/02/08 19/11/07 22/08/07 25/05/07 -
Price 2.78 4.27 5.28 4.24 4.72 5.14 7.36 -
P/RPS 1.03 2.57 6.92 1.35 1.99 3.30 10.58 -78.74%
P/EPS 10.54 26.80 81.48 9.43 11.96 20.20 58.32 -67.93%
EY 9.49 3.73 1.23 10.60 8.36 4.95 1.71 212.48%
DY 5.40 2.34 0.95 5.90 4.24 2.92 1.36 150.11%
P/NAPS 0.85 1.30 1.66 1.36 1.50 1.67 2.42 -50.12%

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