[TAANN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.72%
YoY- 229.9%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 231,315 187,804 179,932 191,097 177,210 161,966 136,362 42.18%
PBT 44,050 10,248 11,787 22,820 29,453 32,504 11,412 145.86%
Tax -12,301 -3,203 -4,348 -6,304 -6,312 -7,214 -3,381 136.36%
NP 31,749 7,045 7,439 16,516 23,141 25,290 8,031 149.81%
-
NP to SH 31,600 7,480 7,985 21,051 21,865 22,767 8,710 135.92%
-
Tax Rate 27.93% 31.25% 36.89% 27.62% 21.43% 22.19% 29.63% -
Total Cost 199,566 180,759 172,493 174,581 154,069 136,676 128,331 34.18%
-
Net Worth 787,426 756,573 755,569 643,617 730,976 707,449 675,775 10.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,866 - 6,439 - - 6,431 - -
Div Payout % 40.72% - 80.65% - - 28.25% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 787,426 756,573 755,569 643,617 730,976 707,449 675,775 10.72%
NOSH 257,328 214,326 214,650 214,539 214,362 214,378 214,532 12.87%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.73% 3.75% 4.13% 8.64% 13.06% 15.61% 5.89% -
ROE 4.01% 0.99% 1.06% 3.27% 2.99% 3.22% 1.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 89.89 87.63 83.83 89.07 82.67 75.55 63.56 25.96%
EPS 12.28 3.49 3.72 8.18 10.20 10.62 4.06 109.00%
DPS 5.00 0.00 3.00 0.00 0.00 3.00 0.00 -
NAPS 3.06 3.53 3.52 3.00 3.41 3.30 3.15 -1.91%
Adjusted Per Share Value based on latest NOSH - 214,539
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.02 42.24 40.47 42.98 39.85 36.43 30.67 42.17%
EPS 7.11 1.68 1.80 4.73 4.92 5.12 1.96 135.90%
DPS 2.89 0.00 1.45 0.00 0.00 1.45 0.00 -
NAPS 1.7709 1.7015 1.6993 1.4475 1.644 1.591 1.5198 10.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.28 3.54 4.09 3.34 3.01 2.92 2.05 -
P/RPS 3.65 4.04 4.88 3.75 3.64 3.86 3.23 8.48%
P/EPS 26.71 101.43 109.95 34.04 29.51 27.50 50.49 -34.56%
EY 3.74 0.99 0.91 2.94 3.39 3.64 1.98 52.74%
DY 1.52 0.00 0.73 0.00 0.00 1.03 0.00 -
P/NAPS 1.07 1.00 1.16 1.11 0.88 0.88 0.65 39.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 27/05/10 23/02/10 19/11/09 17/08/09 22/05/09 -
Price 3.32 3.88 3.45 3.23 3.22 3.28 2.49 -
P/RPS 3.69 4.43 4.12 3.63 3.90 4.34 3.92 -3.94%
P/EPS 27.04 111.17 92.74 32.92 31.57 30.89 61.33 -42.04%
EY 3.70 0.90 1.08 3.04 3.17 3.24 1.63 72.63%
DY 1.51 0.00 0.87 0.00 0.00 0.91 0.00 -
P/NAPS 1.08 1.10 0.98 1.08 0.94 0.99 0.79 23.15%

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