[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -9.13%
YoY- 299.95%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,894,353 1,282,822 795,965 340,621 1,217,759 854,676 501,305 142.02%
PBT 465,389 277,496 151,503 47,562 134,454 110,382 41,075 402.23%
Tax -72,997 -13,298 -13,270 271 -57,979 -25,943 -12,295 226.81%
NP 392,392 264,198 138,233 47,833 76,475 84,439 28,780 468.00%
-
NP to SH 314,422 218,405 115,112 40,975 45,090 66,271 23,502 460.90%
-
Tax Rate 15.69% 4.79% 8.76% -0.57% 43.12% 23.50% 29.93% -
Total Cost 1,501,961 1,018,624 657,732 292,788 1,141,284 770,237 472,525 115.72%
-
Net Worth 1,594,472 1,581,258 1,523,998 1,449,119 1,431,501 1,493,166 1,449,119 6.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 132,138 132,138 - - 66,069 44,046 - -
Div Payout % 42.03% 60.50% - - 146.53% 66.46% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,594,472 1,581,258 1,523,998 1,449,119 1,431,501 1,493,166 1,449,119 6.56%
NOSH 444,645 444,645 444,645 444,645 444,645 444,645 444,645 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 20.71% 20.60% 17.37% 14.04% 6.28% 9.88% 5.74% -
ROE 19.72% 13.81% 7.55% 2.83% 3.15% 4.44% 1.62% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 430.08 291.24 180.71 77.33 276.47 194.04 113.81 142.02%
EPS 71.38 49.59 26.13 9.30 10.24 15.05 5.34 460.58%
DPS 30.00 30.00 0.00 0.00 15.00 10.00 0.00 -
NAPS 3.62 3.59 3.46 3.29 3.25 3.39 3.29 6.56%
Adjusted Per Share Value based on latest NOSH - 444,645
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 426.04 288.50 179.01 76.61 273.87 192.22 112.74 142.02%
EPS 70.71 49.12 25.89 9.22 10.14 14.90 5.29 460.57%
DPS 29.72 29.72 0.00 0.00 14.86 9.91 0.00 -
NAPS 3.5859 3.5562 3.4275 3.259 3.2194 3.3581 3.259 6.56%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.51 2.94 2.54 2.85 3.03 2.62 2.35 -
P/RPS 0.82 1.01 1.41 3.69 1.10 1.35 2.06 -45.79%
P/EPS 4.92 5.93 9.72 30.64 29.60 17.41 44.04 -76.71%
EY 20.34 16.87 10.29 3.26 3.38 5.74 2.27 329.68%
DY 8.55 10.20 0.00 0.00 4.95 3.82 0.00 -
P/NAPS 0.97 0.82 0.73 0.87 0.93 0.77 0.71 23.05%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/11/21 30/08/21 25/05/21 23/03/21 30/11/20 28/08/20 -
Price 5.49 3.21 2.76 2.87 2.88 3.09 2.85 -
P/RPS 1.28 1.10 1.53 3.71 1.04 1.59 2.50 -35.92%
P/EPS 7.69 6.47 10.56 30.85 28.13 20.54 53.41 -72.43%
EY 13.00 15.45 9.47 3.24 3.55 4.87 1.87 262.96%
DY 5.46 9.35 0.00 0.00 5.21 3.24 0.00 -
P/NAPS 1.52 0.89 0.80 0.87 0.89 0.91 0.87 44.91%

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