[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -70.06%
YoY- 190.35%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,172,939 880,103 571,932 305,566 1,147,072 837,497 487,613 79.24%
PBT 197,497 164,492 115,326 57,555 176,430 133,479 57,528 127.06%
Tax -56,339 -50,770 -31,885 -18,503 -45,326 -30,769 -12,433 173.08%
NP 141,158 113,722 83,441 39,052 131,104 102,710 45,095 113.54%
-
NP to SH 119,252 95,811 72,721 36,424 121,649 93,618 41,557 101.54%
-
Tax Rate 28.53% 30.86% 27.65% 32.15% 25.69% 23.05% 21.61% -
Total Cost 1,031,781 766,381 488,491 266,514 1,015,968 734,787 442,518 75.56%
-
Net Worth 1,338,980 1,325,042 1,329,488 889,290 1,271,623 1,258,345 1,200,541 7.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 44,484 44,464 44,464 22,232 44,462 44,464 22,232 58.58%
Div Payout % 37.30% 46.41% 61.14% 61.04% 36.55% 47.50% 53.50% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,338,980 1,325,042 1,329,488 889,290 1,271,623 1,258,345 1,200,541 7.52%
NOSH 444,645 444,645 444,645 444,645 444,645 444,645 444,645 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.03% 12.92% 14.59% 12.78% 11.43% 12.26% 9.25% -
ROE 8.91% 7.23% 5.47% 4.10% 9.57% 7.44% 3.46% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 263.67 197.93 128.63 68.72 257.99 188.35 109.66 79.19%
EPS 26.82 21.55 16.35 8.19 27.36 21.05 9.35 101.49%
DPS 10.00 10.00 10.00 5.00 10.00 10.00 5.00 58.53%
NAPS 3.01 2.98 2.99 2.00 2.86 2.83 2.70 7.49%
Adjusted Per Share Value based on latest NOSH - 444,645
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 266.37 199.86 129.88 69.39 260.49 190.19 110.73 79.24%
EPS 27.08 21.76 16.51 8.27 27.63 21.26 9.44 101.50%
DPS 10.10 10.10 10.10 5.05 10.10 10.10 5.05 58.53%
NAPS 3.0407 3.0091 3.0192 2.0195 2.8878 2.8576 2.7263 7.52%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.66 3.70 3.54 3.73 3.95 3.58 3.30 -
P/RPS 1.39 1.87 2.75 5.43 1.53 1.90 3.01 -40.17%
P/EPS 13.65 17.17 21.64 45.53 13.99 17.00 35.31 -46.84%
EY 7.32 5.82 4.62 2.20 7.15 5.88 2.83 88.10%
DY 2.73 2.70 2.82 1.34 2.53 2.79 1.52 47.59%
P/NAPS 1.22 1.24 1.18 1.87 1.38 1.27 1.22 0.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 22/08/17 23/05/17 28/02/17 21/11/16 29/08/16 -
Price 3.43 3.56 3.47 3.51 3.88 3.64 3.64 -
P/RPS 1.30 1.80 2.70 5.11 1.50 1.93 3.32 -46.38%
P/EPS 12.79 16.52 21.22 42.85 13.74 17.29 38.95 -52.30%
EY 7.82 6.05 4.71 2.33 7.28 5.78 2.57 109.55%
DY 2.92 2.81 2.88 1.42 2.58 2.75 1.37 65.39%
P/NAPS 1.14 1.19 1.16 1.76 1.35 1.29 1.35 -10.63%

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