[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -73.69%
YoY- 81.7%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 371,711 261,635 165,349 78,199 295,645 215,635 130,679 100.37%
PBT 76,334 53,083 34,867 18,196 67,674 48,338 25,358 108.06%
Tax -8,066 -6,559 -4,316 -1,368 -2,948 -1,429 -2,580 113.36%
NP 68,268 46,524 30,551 16,828 64,726 46,909 22,778 107.45%
-
NP to SH 68,268 44,903 29,470 16,288 61,901 46,909 22,778 107.45%
-
Tax Rate 10.57% 12.36% 12.38% 7.52% 4.36% 2.96% 10.17% -
Total Cost 303,443 215,111 134,798 61,371 230,919 168,726 107,901 98.86%
-
Net Worth 368,188 383,814 382,558 370,625 289,233 298,043 279,712 20.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 35,402 16,263 16,210 - 23,630 10,103 - -
Div Payout % 51.86% 36.22% 55.01% - 38.17% 21.54% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 368,188 383,814 382,558 370,625 289,233 298,043 279,712 20.04%
NOSH 177,013 162,633 162,101 162,554 94,520 101,031 100,255 45.93%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.37% 17.78% 18.48% 21.52% 21.89% 21.75% 17.43% -
ROE 18.54% 11.70% 7.70% 4.39% 21.40% 15.74% 8.14% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 209.99 160.87 102.00 48.11 312.78 213.43 130.35 37.30%
EPS 40.40 27.61 18.18 10.02 42.74 46.43 22.72 46.62%
DPS 20.00 10.00 10.00 0.00 25.00 10.00 0.00 -
NAPS 2.08 2.36 2.36 2.28 3.06 2.95 2.79 -17.73%
Adjusted Per Share Value based on latest NOSH - 162,554
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.60 58.84 37.19 17.59 66.49 48.50 29.39 100.37%
EPS 15.35 10.10 6.63 3.66 13.92 10.55 5.12 107.50%
DPS 7.96 3.66 3.65 0.00 5.31 2.27 0.00 -
NAPS 0.828 0.8632 0.8604 0.8335 0.6505 0.6703 0.6291 20.03%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.33 2.90 2.71 2.51 4.17 3.89 3.89 -
P/RPS 1.59 1.80 2.66 5.22 1.33 1.82 2.98 -34.14%
P/EPS 8.63 10.50 14.91 25.05 6.37 8.38 17.12 -36.58%
EY 11.58 9.52 6.71 3.99 15.70 11.94 5.84 57.63%
DY 6.01 3.45 3.69 0.00 6.00 2.57 0.00 -
P/NAPS 1.60 1.23 1.15 1.10 1.36 1.32 1.39 9.80%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 01/10/03 26/05/03 28/02/03 26/11/02 22/08/02 -
Price 3.58 3.03 2.90 2.53 2.58 4.06 4.03 -
P/RPS 1.70 1.88 2.84 5.26 0.82 1.90 3.09 -32.78%
P/EPS 9.28 10.97 15.95 25.25 3.94 8.74 17.74 -35.00%
EY 10.77 9.11 6.27 3.96 25.38 11.44 5.64 53.73%
DY 5.59 3.30 3.45 0.00 9.69 2.46 0.00 -
P/NAPS 1.72 1.28 1.23 1.11 0.84 1.38 1.44 12.53%

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