[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -89.27%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 827,278 607,724 367,736 179,932 666,635 475,538 298,328 97.01%
PBT 98,859 66,085 22,035 11,787 96,189 73,369 43,916 71.50%
Tax -26,556 -19,852 -7,551 -4,348 -23,211 -16,907 -10,595 84.21%
NP 72,303 46,233 14,484 7,439 72,978 56,462 33,321 67.37%
-
NP to SH 74,980 47,065 15,465 7,985 74,394 53,343 31,477 78.07%
-
Tax Rate 26.86% 30.04% 34.27% 36.89% 24.13% 23.04% 24.13% -
Total Cost 754,975 561,491 353,252 172,493 593,657 419,076 265,007 100.58%
-
Net Worth 813,155 787,418 757,162 755,569 750,527 731,107 707,589 9.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 20,586 20,586 6,434 6,439 6,433 6,432 6,432 116.71%
Div Payout % 27.46% 43.74% 41.61% 80.65% 8.65% 12.06% 20.44% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 813,155 787,418 757,162 755,569 750,527 731,107 707,589 9.68%
NOSH 257,327 257,326 214,493 214,650 214,436 214,401 214,420 12.89%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.74% 7.61% 3.94% 4.13% 10.95% 11.87% 11.17% -
ROE 9.22% 5.98% 2.04% 1.06% 9.91% 7.30% 4.45% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 321.49 236.17 171.44 83.83 310.88 221.80 139.13 74.51%
EPS 24.28 18.29 7.21 3.72 28.91 24.88 14.68 39.72%
DPS 8.00 8.00 3.00 3.00 3.00 3.00 3.00 91.95%
NAPS 3.16 3.06 3.53 3.52 3.50 3.41 3.30 -2.84%
Adjusted Per Share Value based on latest NOSH - 214,650
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 187.87 138.01 83.51 40.86 151.39 107.99 67.75 97.01%
EPS 17.03 10.69 3.51 1.81 16.89 12.11 7.15 78.06%
DPS 4.67 4.67 1.46 1.46 1.46 1.46 1.46 116.63%
NAPS 1.8466 1.7882 1.7195 1.7158 1.7044 1.6603 1.6069 9.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.33 3.28 3.54 4.09 3.34 3.01 2.92 -
P/RPS 1.04 1.39 2.06 4.88 1.07 1.36 2.10 -37.32%
P/EPS 11.43 17.93 49.10 109.95 9.63 12.10 19.89 -30.80%
EY 8.75 5.58 2.04 0.91 10.39 8.27 5.03 44.49%
DY 2.40 2.44 0.85 0.73 0.90 1.00 1.03 75.48%
P/NAPS 1.05 1.07 1.00 1.16 0.95 0.88 0.88 12.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 26/11/10 27/08/10 27/05/10 23/02/10 19/11/09 17/08/09 -
Price 3.53 3.32 3.88 3.45 3.23 3.22 3.28 -
P/RPS 1.10 1.41 2.26 4.12 1.04 1.45 2.36 -39.80%
P/EPS 12.11 18.15 53.81 92.74 9.31 12.94 22.34 -33.44%
EY 8.25 5.51 1.86 1.08 10.74 7.73 4.48 50.07%
DY 2.27 2.41 0.77 0.87 0.93 0.93 0.91 83.62%
P/NAPS 1.12 1.08 1.10 0.98 0.92 0.94 0.99 8.54%

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