[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.44%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 527,748 407,249 274,910 132,231 505,292 379,007 239,324 69.17%
PBT 96,790 79,857 54,482 28,776 118,456 97,374 63,517 32.32%
Tax -15,051 -11,903 -10,693 -5,707 -28,189 -22,166 -14,283 3.54%
NP 81,739 67,954 43,789 23,069 90,267 75,208 49,234 40.07%
-
NP to SH 81,598 67,765 43,641 23,069 90,267 75,208 49,234 39.91%
-
Tax Rate 15.55% 14.91% 19.63% 19.83% 23.80% 22.76% 22.49% -
Total Cost 446,009 339,295 231,121 109,162 415,025 303,799 190,090 76.29%
-
Net Worth 529,396 456,862 446,308 442,633 493,261 399,418 386,440 23.27%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 60,950 34,742 17,366 - 60,364 33,424 33,313 49.42%
Div Payout % 74.70% 51.27% 39.79% - 66.87% 44.44% 67.66% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 529,396 456,862 446,308 442,633 493,261 399,418 386,440 23.27%
NOSH 174,143 173,711 173,660 173,581 172,468 167,120 166,569 3.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.49% 16.69% 15.93% 17.45% 17.86% 19.84% 20.57% -
ROE 15.41% 14.83% 9.78% 5.21% 18.30% 18.83% 12.74% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 303.05 234.44 158.30 76.18 292.98 226.79 143.68 64.24%
EPS 46.90 39.01 25.13 13.29 52.33 43.69 28.68 38.67%
DPS 35.00 20.00 10.00 0.00 35.00 20.00 20.00 45.07%
NAPS 3.04 2.63 2.57 2.55 2.86 2.39 2.32 19.68%
Adjusted Per Share Value based on latest NOSH - 173,581
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 119.85 92.48 62.43 30.03 114.75 86.07 54.35 69.17%
EPS 18.53 15.39 9.91 5.24 20.50 17.08 11.18 39.92%
DPS 13.84 7.89 3.94 0.00 13.71 7.59 7.57 49.35%
NAPS 1.2022 1.0375 1.0135 1.0052 1.1202 0.907 0.8776 23.27%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.75 4.10 4.51 4.44 4.48 4.62 4.86 -
P/RPS 1.24 1.75 2.85 5.83 1.53 2.04 3.38 -48.65%
P/EPS 8.00 10.51 17.95 33.41 8.56 10.27 16.44 -38.05%
EY 12.50 9.51 5.57 2.99 11.68 9.74 6.08 61.47%
DY 9.33 4.88 2.22 0.00 7.81 4.33 4.12 72.19%
P/NAPS 1.23 1.56 1.75 1.74 1.57 1.93 2.09 -29.70%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/10/05 25/07/05 20/04/05 27/01/05 22/10/04 30/08/04 -
Price 3.96 4.13 4.44 4.48 4.51 4.83 4.55 -
P/RPS 1.31 1.76 2.80 5.88 1.54 2.13 3.17 -44.42%
P/EPS 8.45 10.59 17.67 33.71 8.62 10.73 15.39 -32.87%
EY 11.83 9.45 5.66 2.97 11.60 9.32 6.50 48.90%
DY 8.84 4.84 2.25 0.00 7.76 4.14 4.40 59.01%
P/NAPS 1.30 1.57 1.73 1.76 1.58 2.02 1.96 -23.88%

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