[TAANN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 30.49%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 202,897 216,814 199,927 150,282 209,966 234,853 187,989 5.20%
PBT 22,769 46,116 38,145 6,060 5,422 41,615 17,867 17.49%
Tax 10,497 -13,270 -14,249 -3,319 -5,544 -11,889 -6,560 -
NP 33,266 32,846 23,896 2,741 -122 29,726 11,307 104.91%
-
NP to SH 31,470 33,262 24,204 4,027 3,086 30,463 13,317 77.13%
-
Tax Rate -46.10% 28.78% 37.35% 54.77% 102.25% 28.57% 36.72% -
Total Cost 169,631 183,968 176,031 147,541 210,088 205,127 176,682 -2.67%
-
Net Worth 1,007,850 996,378 989,658 949,485 966,698 959,843 931,077 5.40%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 18,520 - - 18,590 - - -
Div Payout % - 55.68% - - 602.41% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,007,850 996,378 989,658 949,485 966,698 959,843 931,077 5.40%
NOSH 370,533 370,400 370,658 369,449 371,807 370,596 370,947 -0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.40% 15.15% 11.95% 1.82% -0.06% 12.66% 6.01% -
ROE 3.12% 3.34% 2.45% 0.42% 0.32% 3.17% 1.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.76 58.53 53.94 40.68 56.47 63.37 50.68 5.28%
EPS 8.49 8.98 6.53 1.09 0.83 8.22 3.59 77.22%
DPS 0.00 5.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.72 2.69 2.67 2.57 2.60 2.59 2.51 5.48%
Adjusted Per Share Value based on latest NOSH - 369,449
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.63 48.76 44.96 33.80 47.22 52.82 42.28 5.20%
EPS 7.08 7.48 5.44 0.91 0.69 6.85 2.99 77.37%
DPS 0.00 4.17 0.00 0.00 4.18 0.00 0.00 -
NAPS 2.2666 2.2408 2.2257 2.1354 2.1741 2.1587 2.094 5.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.17 3.80 3.82 3.49 3.50 3.92 4.50 -
P/RPS 7.62 6.49 7.08 8.58 6.20 6.19 8.88 -9.67%
P/EPS 49.10 42.32 58.50 320.18 421.69 47.69 125.35 -46.37%
EY 2.04 2.36 1.71 0.31 0.24 2.10 0.80 86.33%
DY 0.00 1.32 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.53 1.41 1.43 1.36 1.35 1.51 1.79 -9.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 27/08/13 23/05/13 26/02/13 20/11/12 17/08/12 -
Price 4.10 4.11 3.80 3.64 3.35 3.70 4.50 -
P/RPS 7.49 7.02 7.05 8.95 5.93 5.84 8.88 -10.70%
P/EPS 48.27 45.77 58.19 333.94 403.61 45.01 125.35 -46.97%
EY 2.07 2.18 1.72 0.30 0.25 2.22 0.80 88.14%
DY 0.00 1.22 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 1.51 1.53 1.42 1.42 1.29 1.43 1.79 -10.69%

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