[TAANN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 37.42%
YoY- 9.19%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 245,767 211,817 202,897 216,814 199,927 150,282 209,966 11.09%
PBT 39,347 38,970 22,769 46,116 38,145 6,060 5,422 276.19%
Tax -10,976 -10,225 10,497 -13,270 -14,249 -3,319 -5,544 57.86%
NP 28,371 28,745 33,266 32,846 23,896 2,741 -122 -
-
NP to SH 29,770 28,664 31,470 33,262 24,204 4,027 3,086 355.04%
-
Tax Rate 27.90% 26.24% -46.10% 28.78% 37.35% 54.77% 102.25% -
Total Cost 217,396 183,072 169,631 183,968 176,031 147,541 210,088 2.31%
-
Net Worth 1,034,349 1,044,347 1,007,850 996,378 989,658 949,485 966,698 4.62%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 37,033 - 18,520 - - 18,590 -
Div Payout % - 129.20% - 55.68% - - 602.41% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,034,349 1,044,347 1,007,850 996,378 989,658 949,485 966,698 4.62%
NOSH 370,734 370,335 370,533 370,400 370,658 369,449 371,807 -0.19%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.54% 13.57% 16.40% 15.15% 11.95% 1.82% -0.06% -
ROE 2.88% 2.74% 3.12% 3.34% 2.45% 0.42% 0.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.29 57.20 54.76 58.53 53.94 40.68 56.47 11.31%
EPS 8.03 7.74 8.49 8.98 6.53 1.09 0.83 355.92%
DPS 0.00 10.00 0.00 5.00 0.00 0.00 5.00 -
NAPS 2.79 2.82 2.72 2.69 2.67 2.57 2.60 4.82%
Adjusted Per Share Value based on latest NOSH - 370,400
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.27 47.64 45.63 48.76 44.96 33.80 47.22 11.09%
EPS 6.70 6.45 7.08 7.48 5.44 0.91 0.69 357.04%
DPS 0.00 8.33 0.00 4.17 0.00 0.00 4.18 -
NAPS 2.3262 2.3487 2.2666 2.2408 2.2257 2.1354 2.1741 4.62%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.35 4.18 4.17 3.80 3.82 3.49 3.50 -
P/RPS 6.56 7.31 7.62 6.49 7.08 8.58 6.20 3.84%
P/EPS 54.17 54.01 49.10 42.32 58.50 320.18 421.69 -74.63%
EY 1.85 1.85 2.04 2.36 1.71 0.31 0.24 291.68%
DY 0.00 2.39 0.00 1.32 0.00 0.00 1.43 -
P/NAPS 1.56 1.48 1.53 1.41 1.43 1.36 1.35 10.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 24/02/14 25/11/13 27/08/13 23/05/13 26/02/13 -
Price 3.88 4.26 4.10 4.11 3.80 3.64 3.35 -
P/RPS 5.85 7.45 7.49 7.02 7.05 8.95 5.93 -0.90%
P/EPS 48.32 55.04 48.27 45.77 58.19 333.94 403.61 -75.80%
EY 2.07 1.82 2.07 2.18 1.72 0.30 0.25 310.86%
DY 0.00 2.35 0.00 1.22 0.00 0.00 1.49 -
P/NAPS 1.39 1.51 1.51 1.53 1.42 1.42 1.29 5.11%

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