[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -69.17%
YoY- 611.8%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,011,626 742,291 457,584 211,817 769,920 567,023 350,209 102.43%
PBT 168,396 139,488 78,317 38,970 113,090 90,321 44,205 143.32%
Tax -42,958 -35,437 -21,201 -10,225 -20,341 -30,838 -17,568 81.20%
NP 125,438 104,051 57,116 28,745 92,749 59,483 26,637 180.15%
-
NP to SH 123,653 102,039 58,434 28,664 92,963 61,493 28,231 166.98%
-
Tax Rate 25.51% 25.41% 27.07% 26.24% 17.99% 34.14% 39.74% -
Total Cost 886,188 638,240 400,468 183,072 677,171 507,540 323,572 95.39%
-
Net Worth 1,056,017 1,074,484 1,033,803 1,044,347 1,007,680 996,482 989,196 4.44%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 74,106 74,102 37,053 37,033 18,523 18,521 - -
Div Payout % 59.93% 72.62% 63.41% 129.20% 19.93% 30.12% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,056,017 1,074,484 1,033,803 1,044,347 1,007,680 996,482 989,196 4.44%
NOSH 370,532 370,511 370,538 370,335 370,470 370,439 370,485 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.40% 14.02% 12.48% 13.57% 12.05% 10.49% 7.61% -
ROE 11.71% 9.50% 5.65% 2.74% 9.23% 6.17% 2.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 273.02 200.34 123.49 57.20 207.82 153.07 94.53 102.41%
EPS 33.37 27.54 15.77 7.74 25.09 16.60 7.62 166.95%
DPS 20.00 20.00 10.00 10.00 5.00 5.00 0.00 -
NAPS 2.85 2.90 2.79 2.82 2.72 2.69 2.67 4.43%
Adjusted Per Share Value based on latest NOSH - 370,335
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 229.73 168.57 103.91 48.10 174.84 128.77 79.53 102.43%
EPS 28.08 23.17 13.27 6.51 21.11 13.96 6.41 167.00%
DPS 16.83 16.83 8.41 8.41 4.21 4.21 0.00 -
NAPS 2.3981 2.4401 2.3477 2.3716 2.2884 2.2629 2.2464 4.44%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.88 3.93 4.35 4.18 4.17 3.80 3.82 -
P/RPS 1.42 1.96 3.52 7.31 2.01 2.48 4.04 -50.10%
P/EPS 11.63 14.27 27.58 54.01 16.62 22.89 50.13 -62.14%
EY 8.60 7.01 3.63 1.85 6.02 4.37 1.99 164.60%
DY 5.15 5.09 2.30 2.39 1.20 1.32 0.00 -
P/NAPS 1.36 1.36 1.56 1.48 1.53 1.41 1.43 -3.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 29/08/14 26/05/14 24/02/14 25/11/13 27/08/13 -
Price 3.90 3.80 3.88 4.26 4.10 4.11 3.80 -
P/RPS 1.43 1.90 3.14 7.45 1.97 2.69 4.02 -49.70%
P/EPS 11.69 13.80 24.60 55.04 16.34 24.76 49.87 -61.88%
EY 8.56 7.25 4.06 1.82 6.12 4.04 2.01 162.04%
DY 5.13 5.26 2.58 2.35 1.22 1.22 0.00 -
P/NAPS 1.37 1.31 1.39 1.51 1.51 1.53 1.42 -2.35%

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