[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock

[TAANN] TA ANN HOLDINGS BHD

Announcement Date

24-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -87.53%

YoY- -62.46%

Quarter Report

TAANN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Cumulative Result
Revenue	1,680,734	1,225,013	735,824	350,653	2,187,447	1,736,793	1,141,907	29.30%
YoY %	37.20%	66.48%	109.84%	-83.97%	25.95%	52.10%	-	-
Horiz. %	147.19%	107.28%	64.44%	30.71%	191.56%	152.10%	100.00%	-
PBT	302,178	218,264	114,978	55,800	553,635	451,237	290,275	2.70%
YoY %	38.45%	89.83%	106.05%	-89.92%	22.69%	55.45%	-	-
Horiz. %	104.10%	75.19%	39.61%	19.22%	190.73%	155.45%	100.00%	-
Tax	-100,396	-36,884	-17,612	-12,271	-158,756	-88,288	-55,050	49.10%
YoY %	-172.19%	-109.43%	-43.53%	92.27%	-79.82%	-60.38%	-	-
Horiz. %	182.37%	67.00%	31.99%	22.29%	288.39%	160.38%	100.00%	-
NP	201,782	181,380	97,366	43,529	394,879	362,949	235,225	-9.69%
YoY %	11.25%	86.29%	123.68%	-88.98%	8.80%	54.30%	-	-
Horiz. %	85.78%	77.11%	41.39%	18.51%	167.87%	154.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,398	147,386	82,245	39,270	314,915	298,134	196,639	-14.12%
YoY %	6.11%	79.20%	109.43%	-87.53%	5.63%	51.61%	-	-
Horiz. %	79.54%	74.95%	41.83%	19.97%	160.15%	151.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.22%	16.90%	15.32%	21.99%	28.68%	19.57%	18.96%	-
YoY %	96.57%	10.31%	-30.33%	-23.33%	46.55%	3.22%	-	-
Horiz. %	175.21%	89.14%	80.80%	115.98%	151.27%	103.22%	100.00%	-
Total Cost	1,478,952	1,043,633	638,458	307,124	1,792,568	1,373,844	906,682	38.44%
YoY %	41.71%	63.46%	107.88%	-82.87%	30.48%	51.52%	-	-
Horiz. %	163.12%	115.10%	70.42%	33.87%	197.71%	151.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,792,680	1,841,131	1,779,466	1,779,466	1,735,420	1,761,848	1,726,611	2.52%
YoY %	-2.63%	3.47%	0.00%	2.54%	-1.50%	2.04%	-	-
Horiz. %	103.83%	106.63%	103.06%	103.06%	100.51%	102.04%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	110,115	110,115	44,046	44,046	176,184	176,184	132,138	-11.41%
YoY %	0.00%	150.00%	0.00%	-75.00%	0.00%	33.33%	-	-
Horiz. %	83.33%	83.33%	33.33%	33.33%	133.33%	133.33%	100.00%	-
Div Payout %	70.41%	74.71%	53.55%	112.16%	55.95%	59.10%	67.20%	-
YoY %	-5.76%	39.51%	-52.26%	100.46%	-5.33%	-12.05%	-	-
Horiz. %	104.78%	111.18%	79.69%	166.90%	83.26%	87.95%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	1,792,680	1,841,131	1,779,466	1,779,466	1,735,420	1,761,848	1,726,611	2.52%
YoY %	-2.63%	3.47%	0.00%	2.54%	-1.50%	2.04%	-	-
Horiz. %	103.83%	106.63%	103.06%	103.06%	100.51%	102.04%	100.00%	-
NOSH	444,645	444,645	444,645	444,645	444,645	444,645	444,645	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	12.01%	14.81%	13.23%	12.41%	18.05%	20.90%	20.60%	-
YoY %	-18.91%	11.94%	6.61%	-31.25%	-13.64%	1.46%	-	-
Horiz. %	58.30%	71.89%	64.22%	60.24%	87.62%	101.46%	100.00%	-
ROE	8.72%	8.01%	4.62%	2.21%	18.15%	16.92%	11.39%	-
YoY %	8.86%	73.38%	109.05%	-87.82%	7.27%	48.55%	-	-
Horiz. %	76.56%	70.32%	40.56%	19.40%	159.35%	148.55%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	381.58	278.12	167.06	79.61	496.63	394.31	259.25	29.30%
YoY %	37.20%	66.48%	109.85%	-83.97%	25.95%	52.10%	-	-
Horiz. %	147.19%	107.28%	64.44%	30.71%	191.56%	152.10%	100.00%	-
EPS	35.51	33.46	18.67	8.92	71.50	67.69	44.64	-14.11%
YoY %	6.13%	79.22%	109.30%	-87.52%	5.63%	51.64%	-	-
Horiz. %	79.55%	74.96%	41.82%	19.98%	160.17%	151.64%	100.00%	-
DPS	25.00	25.00	10.00	10.00	40.00	40.00	30.00	-11.41%
YoY %	0.00%	150.00%	0.00%	-75.00%	0.00%	33.33%	-	-
Horiz. %	83.33%	83.33%	33.33%	33.33%	133.33%	133.33%	100.00%	-
NAPS	4.07	4.18	4.04	4.04	3.94	4.00	3.92	2.52%
YoY %	-2.63%	3.47%	0.00%	2.54%	-1.50%	2.04%	-	-
Horiz. %	103.83%	106.63%	103.06%	103.06%	100.51%	102.04%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 444,645
RPS	377.99	275.50	165.49	78.86	491.95	390.60	256.81	29.30%
YoY %	37.20%	66.48%	109.85%	-83.97%	25.95%	52.10%	-	-
Horiz. %	147.19%	107.28%	64.44%	30.71%	191.56%	152.10%	100.00%	-
EPS	35.17	33.15	18.50	8.83	70.82	67.05	44.22	-14.12%
YoY %	6.09%	79.19%	109.51%	-87.53%	5.62%	51.63%	-	-
Horiz. %	79.53%	74.97%	41.84%	19.97%	160.15%	151.63%	100.00%	-
DPS	24.76	24.76	9.91	9.91	39.62	39.62	29.72	-11.43%
YoY %	0.00%	149.85%	0.00%	-74.99%	0.00%	33.31%	-	-
Horiz. %	83.31%	83.31%	33.34%	33.34%	133.31%	133.31%	100.00%	-
NAPS	4.0317	4.1407	4.002	4.002	3.9029	3.9624	3.8831	2.52%
YoY %	-2.63%	3.47%	0.00%	2.54%	-1.50%	2.04%	-	-
Horiz. %	103.83%	106.63%	103.06%	103.06%	100.51%	102.04%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	3.66	3.37	3.34	3.16	3.78	3.23	3.98	-
P/RPS	0.96	1.21	2.00	3.97	0.76	0.82	1.54	-26.96%
YoY %	-20.66%	-39.50%	-49.62%	422.37%	-7.32%	-46.75%	-	-
Horiz. %	62.34%	78.57%	129.87%	257.79%	49.35%	53.25%	100.00%	-
P/EPS	10.31	10.07	17.89	35.44	5.29	4.77	8.92	10.10%
YoY %	2.38%	-43.71%	-49.52%	569.94%	10.90%	-46.52%	-	-
Horiz. %	115.58%	112.89%	200.56%	397.31%	59.30%	53.48%	100.00%	-
EY	9.70	9.93	5.59	2.82	18.91	20.96	11.22	-9.22%
YoY %	-2.32%	77.64%	98.23%	-85.09%	-9.78%	86.81%	-	-
Horiz. %	86.45%	88.50%	49.82%	25.13%	168.54%	186.81%	100.00%	-
DY	6.83	7.42	2.99	3.16	10.58	12.38	7.54	-6.36%
YoY %	-7.95%	148.16%	-5.38%	-70.13%	-14.54%	64.19%	-	-
Horiz. %	90.58%	98.41%	39.66%	41.91%	140.32%	164.19%	100.00%	-
P/NAPS	0.90	0.81	0.83	0.78	0.96	0.81	1.02	-7.98%
YoY %	11.11%	-2.41%	6.41%	-18.75%	18.52%	-20.59%	-	-
Horiz. %	88.24%	79.41%	81.37%	76.47%	94.12%	79.41%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	28/11/23	30/08/23	24/05/23	24/02/23	29/11/22	29/08/22	-
Price	3.66	3.51	3.63	3.22	3.43	3.75	3.97	-
P/RPS	0.96	1.26	2.17	4.04	0.69	0.95	1.53	-26.64%
YoY %	-23.81%	-41.94%	-46.29%	485.51%	-27.37%	-37.91%	-	-
Horiz. %	62.75%	82.35%	141.83%	264.05%	45.10%	62.09%	100.00%	-
P/EPS	10.31	10.49	19.44	36.12	4.80	5.54	8.89	10.35%
YoY %	-1.72%	-46.04%	-46.18%	652.50%	-13.36%	-37.68%	-	-
Horiz. %	115.97%	118.00%	218.67%	406.30%	53.99%	62.32%	100.00%	-
EY	9.70	9.53	5.14	2.77	20.84	18.05	11.25	-9.38%
YoY %	1.78%	85.41%	85.56%	-86.71%	15.46%	60.44%	-	-
Horiz. %	86.22%	84.71%	45.69%	24.62%	185.24%	160.44%	100.00%	-
DY	6.83	7.12	2.75	3.11	11.66	10.67	7.56	-6.52%
YoY %	-4.07%	158.91%	-11.58%	-73.33%	9.28%	41.14%	-	-
Horiz. %	90.34%	94.18%	36.38%	41.14%	154.23%	141.14%	100.00%	-
P/NAPS	0.90	0.84	0.90	0.80	0.87	0.94	1.01	-7.37%
YoY %	7.14%	-6.67%	12.50%	-8.05%	-7.45%	-6.93%	-	-
Horiz. %	89.11%	83.17%	89.11%	79.21%	86.14%	93.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos