[TAANN] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -89.87%
YoY- -89.0%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 216,814 199,927 150,282 209,966 234,853 187,989 164,567 20.15%
PBT 46,116 38,145 6,060 5,422 41,615 17,867 15,471 106.98%
Tax -13,270 -14,249 -3,319 -5,544 -11,889 -6,560 -4,890 94.43%
NP 32,846 23,896 2,741 -122 29,726 11,307 10,581 112.65%
-
NP to SH 33,262 24,204 4,027 3,086 30,463 13,317 11,439 103.59%
-
Tax Rate 28.78% 37.35% 54.77% 102.25% 28.57% 36.72% 31.61% -
Total Cost 183,968 176,031 147,541 210,088 205,127 176,682 153,986 12.57%
-
Net Worth 996,378 989,658 949,485 966,698 959,843 931,077 918,211 5.59%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 18,520 - - 18,590 - - - -
Div Payout % 55.68% - - 602.41% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 996,378 989,658 949,485 966,698 959,843 931,077 918,211 5.59%
NOSH 370,400 370,658 369,449 371,807 370,596 370,947 309,162 12.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.15% 11.95% 1.82% -0.06% 12.66% 6.01% 6.43% -
ROE 3.34% 2.45% 0.42% 0.32% 3.17% 1.43% 1.25% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.53 53.94 40.68 56.47 63.37 50.68 53.23 6.52%
EPS 8.98 6.53 1.09 0.83 8.22 3.59 3.70 80.50%
DPS 5.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.69 2.67 2.57 2.60 2.59 2.51 2.97 -6.38%
Adjusted Per Share Value based on latest NOSH - 371,807
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.24 45.40 34.13 47.68 53.33 42.69 37.37 20.16%
EPS 7.55 5.50 0.91 0.70 6.92 3.02 2.60 103.40%
DPS 4.21 0.00 0.00 4.22 0.00 0.00 0.00 -
NAPS 2.2627 2.2474 2.1562 2.1953 2.1797 2.1144 2.0852 5.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.80 3.82 3.49 3.50 3.92 4.50 5.19 -
P/RPS 6.49 7.08 8.58 6.20 6.19 8.88 9.75 -23.74%
P/EPS 42.32 58.50 320.18 421.69 47.69 125.35 140.27 -54.98%
EY 2.36 1.71 0.31 0.24 2.10 0.80 0.71 122.56%
DY 1.32 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.41 1.43 1.36 1.35 1.51 1.79 1.75 -13.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 27/08/13 23/05/13 26/02/13 20/11/12 17/08/12 24/05/12 -
Price 4.11 3.80 3.64 3.35 3.70 4.50 4.50 -
P/RPS 7.02 7.05 8.95 5.93 5.84 8.88 8.45 -11.61%
P/EPS 45.77 58.19 333.94 403.61 45.01 125.35 121.62 -47.84%
EY 2.18 1.72 0.30 0.25 2.22 0.80 0.82 91.79%
DY 1.22 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 1.53 1.42 1.42 1.29 1.43 1.79 1.52 0.43%

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