[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -78.44%
YoY- -37.35%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 666,635 475,538 298,328 136,362 740,139 578,749 357,319 51.37%
PBT 96,189 73,369 43,916 11,412 47,701 71,312 41,288 75.46%
Tax -23,211 -16,907 -10,595 -3,381 -8,947 -14,810 -6,995 121.98%
NP 72,978 56,462 33,321 8,031 38,754 56,502 34,293 65.21%
-
NP to SH 74,394 53,343 31,477 8,710 40,390 56,595 34,201 67.64%
-
Tax Rate 24.13% 23.04% 24.13% 29.63% 18.76% 20.77% 16.94% -
Total Cost 593,657 419,076 265,007 128,331 701,385 522,247 323,026 49.87%
-
Net Worth 750,527 731,107 707,589 675,775 665,061 703,949 704,201 4.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,433 6,432 6,432 - 32,180 32,192 21,469 -55.12%
Div Payout % 8.65% 12.06% 20.44% - 79.67% 56.88% 62.77% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 750,527 731,107 707,589 675,775 665,061 703,949 704,201 4.32%
NOSH 214,436 214,401 214,420 214,532 214,535 214,618 214,695 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.95% 11.87% 11.17% 5.89% 5.24% 9.76% 9.60% -
ROE 9.91% 7.30% 4.45% 1.29% 6.07% 8.04% 4.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 310.88 221.80 139.13 63.56 345.00 269.66 166.43 51.50%
EPS 28.91 24.88 14.68 4.06 18.80 26.37 15.93 48.62%
DPS 3.00 3.00 3.00 0.00 15.00 15.00 10.00 -55.08%
NAPS 3.50 3.41 3.30 3.15 3.10 3.28 3.28 4.41%
Adjusted Per Share Value based on latest NOSH - 214,532
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 149.93 106.95 67.09 30.67 166.46 130.16 80.36 51.38%
EPS 16.73 12.00 7.08 1.96 9.08 12.73 7.69 67.66%
DPS 1.45 1.45 1.45 0.00 7.24 7.24 4.83 -55.06%
NAPS 1.6879 1.6443 1.5914 1.5198 1.4957 1.5832 1.5837 4.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.34 3.01 2.92 2.05 2.50 3.26 4.72 -
P/RPS 1.07 1.36 2.10 3.23 0.72 1.21 2.84 -47.74%
P/EPS 9.63 12.10 19.89 50.49 13.28 12.36 29.63 -52.63%
EY 10.39 8.27 5.03 1.98 7.53 8.09 3.38 110.98%
DY 0.90 1.00 1.03 0.00 6.00 4.60 2.12 -43.42%
P/NAPS 0.95 0.88 0.88 0.65 0.81 0.99 1.44 -24.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 17/08/09 22/05/09 26/02/09 20/11/08 28/08/08 -
Price 3.23 3.22 3.28 2.49 1.56 2.78 4.27 -
P/RPS 1.04 1.45 2.36 3.92 0.45 1.03 2.57 -45.19%
P/EPS 9.31 12.94 22.34 61.33 8.29 10.54 26.80 -50.48%
EY 10.74 7.73 4.48 1.63 12.07 9.49 3.73 102.00%
DY 0.93 0.93 0.91 0.00 9.62 5.40 2.34 -45.85%
P/NAPS 0.92 0.94 0.99 0.79 0.50 0.85 1.30 -20.53%

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