[TAANN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.46%
YoY- 84.19%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 607,724 367,736 179,932 666,635 475,538 298,328 136,362 170.57%
PBT 66,085 22,035 11,787 96,189 73,369 43,916 11,412 222.12%
Tax -19,852 -7,551 -4,348 -23,211 -16,907 -10,595 -3,381 225.11%
NP 46,233 14,484 7,439 72,978 56,462 33,321 8,031 220.86%
-
NP to SH 47,065 15,465 7,985 74,394 53,343 31,477 8,710 207.61%
-
Tax Rate 30.04% 34.27% 36.89% 24.13% 23.04% 24.13% 29.63% -
Total Cost 561,491 353,252 172,493 593,657 419,076 265,007 128,331 167.27%
-
Net Worth 787,418 757,162 755,569 750,527 731,107 707,589 675,775 10.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 20,586 6,434 6,439 6,433 6,432 6,432 - -
Div Payout % 43.74% 41.61% 80.65% 8.65% 12.06% 20.44% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 787,418 757,162 755,569 750,527 731,107 707,589 675,775 10.72%
NOSH 257,326 214,493 214,650 214,436 214,401 214,420 214,532 12.87%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.61% 3.94% 4.13% 10.95% 11.87% 11.17% 5.89% -
ROE 5.98% 2.04% 1.06% 9.91% 7.30% 4.45% 1.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 236.17 171.44 83.83 310.88 221.80 139.13 63.56 139.70%
EPS 18.29 7.21 3.72 28.91 24.88 14.68 4.06 172.51%
DPS 8.00 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 3.06 3.53 3.52 3.50 3.41 3.30 3.15 -1.91%
Adjusted Per Share Value based on latest NOSH - 214,539
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 136.68 82.70 40.47 149.93 106.95 67.09 30.67 170.56%
EPS 10.58 3.48 1.80 16.73 12.00 7.08 1.96 207.40%
DPS 4.63 1.45 1.45 1.45 1.45 1.45 0.00 -
NAPS 1.7709 1.7028 1.6993 1.6879 1.6443 1.5914 1.5198 10.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.28 3.54 4.09 3.34 3.01 2.92 2.05 -
P/RPS 1.39 2.06 4.88 1.07 1.36 2.10 3.23 -42.97%
P/EPS 17.93 49.10 109.95 9.63 12.10 19.89 50.49 -49.82%
EY 5.58 2.04 0.91 10.39 8.27 5.03 1.98 99.39%
DY 2.44 0.85 0.73 0.90 1.00 1.03 0.00 -
P/NAPS 1.07 1.00 1.16 0.95 0.88 0.88 0.65 39.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 27/05/10 23/02/10 19/11/09 17/08/09 22/05/09 -
Price 3.32 3.88 3.45 3.23 3.22 3.28 2.49 -
P/RPS 1.41 2.26 4.12 1.04 1.45 2.36 3.92 -49.39%
P/EPS 18.15 53.81 92.74 9.31 12.94 22.34 61.33 -55.55%
EY 5.51 1.86 1.08 10.74 7.73 4.48 1.63 125.07%
DY 2.41 0.77 0.87 0.93 0.93 0.91 0.00 -
P/NAPS 1.08 1.10 0.98 0.92 0.94 0.99 0.79 23.15%

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