[TAANN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.59%
YoY- -61.96%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 567,023 350,209 150,282 797,375 587,409 352,556 164,567 127.95%
PBT 90,321 44,205 6,060 80,375 74,953 33,338 15,471 223.87%
Tax -30,838 -17,568 -3,319 -28,883 -23,339 -11,450 -4,890 240.95%
NP 59,483 26,637 2,741 51,492 51,614 21,888 10,581 215.83%
-
NP to SH 61,493 28,231 4,027 58,305 55,219 24,756 11,439 206.55%
-
Tax Rate 34.14% 39.74% 54.77% 35.94% 31.14% 34.35% 31.61% -
Total Cost 507,540 323,572 147,541 745,883 535,795 330,668 153,986 121.31%
-
Net Worth 996,482 989,196 949,485 963,106 959,847 930,203 918,211 5.59%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 18,521 - - 18,521 - - - -
Div Payout % 30.12% - - 31.77% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 996,482 989,196 949,485 963,106 959,847 930,203 918,211 5.59%
NOSH 370,439 370,485 369,449 370,425 370,597 370,598 309,162 12.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.49% 7.61% 1.82% 6.46% 8.79% 6.21% 6.43% -
ROE 6.17% 2.85% 0.42% 6.05% 5.75% 2.66% 1.25% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 153.07 94.53 40.68 215.26 158.50 95.13 53.23 102.08%
EPS 16.60 7.62 1.09 15.74 14.90 6.68 3.70 171.77%
DPS 5.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.69 2.67 2.57 2.60 2.59 2.51 2.97 -6.38%
Adjusted Per Share Value based on latest NOSH - 371,807
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 127.52 78.76 33.80 179.33 132.11 79.29 37.01 127.95%
EPS 13.83 6.35 0.91 13.11 12.42 5.57 2.57 206.77%
DPS 4.17 0.00 0.00 4.17 0.00 0.00 0.00 -
NAPS 2.2411 2.2247 2.1354 2.166 2.1587 2.092 2.065 5.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.80 3.82 3.49 3.50 3.92 4.50 5.19 -
P/RPS 2.48 4.04 8.58 1.63 2.47 4.73 9.75 -59.82%
P/EPS 22.89 50.13 320.18 22.24 26.31 67.37 140.27 -70.10%
EY 4.37 1.99 0.31 4.50 3.80 1.48 0.71 235.48%
DY 1.32 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.41 1.43 1.36 1.35 1.51 1.79 1.75 -13.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 27/08/13 23/05/13 26/02/13 20/11/12 17/08/12 24/05/12 -
Price 4.11 3.80 3.64 3.35 3.70 4.50 4.50 -
P/RPS 2.69 4.02 8.95 1.56 2.33 4.73 8.45 -53.34%
P/EPS 24.76 49.87 333.94 21.28 24.83 67.37 121.62 -65.35%
EY 4.04 2.01 0.30 4.70 4.03 1.48 0.82 189.26%
DY 1.22 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 1.53 1.42 1.42 1.29 1.43 1.79 1.52 0.43%

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