[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -79.24%
YoY- 57.34%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 672,988 508,468 334,211 149,321 636,961 440,974 270,609 83.25%
PBT 120,237 105,344 67,214 33,375 164,604 103,105 50,504 78.01%
Tax -24,810 -20,752 -12,834 -6,260 -34,290 -19,538 -8,998 96.26%
NP 95,427 84,592 54,380 27,115 130,314 83,567 41,506 73.93%
-
NP to SH 96,480 84,662 54,620 27,081 130,431 83,347 41,282 75.83%
-
Tax Rate 20.63% 19.70% 19.09% 18.76% 20.83% 18.95% 17.82% -
Total Cost 577,561 423,876 279,831 122,206 506,647 357,407 229,103 84.91%
-
Net Worth 669,705 676,008 658,873 652,347 525,240 609,210 558,055 12.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 53,662 42,921 32,192 21,458 80,944 52,974 17,604 109.80%
Div Payout % 55.62% 50.70% 58.94% 79.24% 62.06% 63.56% 42.64% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 669,705 676,008 658,873 652,347 525,240 609,210 558,055 12.89%
NOSH 214,649 214,605 214,616 214,587 179,876 176,582 176,042 14.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.18% 16.64% 16.27% 18.16% 20.46% 18.95% 15.34% -
ROE 14.41% 12.52% 8.29% 4.15% 24.83% 13.68% 7.40% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 313.53 236.93 155.72 69.58 354.11 249.73 153.72 60.62%
EPS 45.00 39.45 25.45 12.62 60.80 47.20 23.45 54.24%
DPS 25.00 20.00 15.00 10.00 45.00 30.00 10.00 83.89%
NAPS 3.12 3.15 3.07 3.04 2.92 3.45 3.17 -1.05%
Adjusted Per Share Value based on latest NOSH - 214,587
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 151.35 114.35 75.16 33.58 143.25 99.17 60.86 83.25%
EPS 21.70 19.04 12.28 6.09 29.33 18.74 9.28 75.90%
DPS 12.07 9.65 7.24 4.83 18.20 11.91 3.96 109.79%
NAPS 1.5062 1.5203 1.4818 1.4671 1.1813 1.3701 1.2551 12.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.86 5.31 7.92 7.29 6.60 5.38 4.44 -
P/RPS 1.55 2.24 5.09 10.48 1.86 2.15 2.89 -33.91%
P/EPS 10.81 13.46 31.12 57.77 9.10 11.40 18.93 -31.09%
EY 9.25 7.43 3.21 1.73 10.99 8.77 5.28 45.17%
DY 5.14 3.77 1.89 1.37 6.82 5.58 2.25 73.19%
P/NAPS 1.56 1.69 2.58 2.40 2.26 1.56 1.40 7.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 19/11/07 22/08/07 25/05/07 05/02/07 31/10/06 28/08/06 -
Price 4.24 4.72 5.14 7.36 7.64 7.22 5.28 -
P/RPS 1.35 1.99 3.30 10.58 2.16 2.89 3.43 -46.20%
P/EPS 9.43 11.96 20.20 58.32 10.54 15.30 22.52 -43.94%
EY 10.60 8.36 4.95 1.71 9.49 6.54 4.44 78.34%
DY 5.90 4.24 2.92 1.36 5.89 4.16 1.89 113.15%
P/NAPS 1.36 1.50 1.67 2.42 2.62 2.09 1.67 -12.76%

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