[TAANN] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
01-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 0.94%
YoY- 87.97%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 408,760 371,711 341,645 330,316 309,035 295,689 278,095 29.24%
PBT 82,690 74,712 72,418 79,765 77,192 67,673 59,550 24.44%
Tax -8,631 -6,444 -8,077 -7,265 -4,602 -2,947 -1,368 241.05%
NP 74,059 68,268 64,341 72,500 72,590 64,726 58,182 17.43%
-
NP to SH 72,979 66,648 63,757 71,177 70,516 61,901 53,037 23.68%
-
Tax Rate 10.44% 8.63% 11.15% 9.11% 5.96% 4.35% 2.30% -
Total Cost 334,701 303,443 277,304 257,816 236,445 230,963 219,913 32.27%
-
Net Worth 439,743 440,862 385,799 380,835 370,625 301,894 298,100 29.55%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 50,163 33,631 31,231 31,231 25,119 25,119 10,024 192.28%
Div Payout % 68.74% 50.46% 48.99% 43.88% 35.62% 40.58% 18.90% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 439,743 440,862 385,799 380,835 370,625 301,894 298,100 29.55%
NOSH 165,317 174,945 163,474 161,370 162,554 100,631 101,051 38.79%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.12% 18.37% 18.83% 21.95% 23.49% 21.89% 20.92% -
ROE 16.60% 15.12% 16.53% 18.69% 19.03% 20.50% 17.79% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 247.26 212.47 208.99 204.69 190.11 293.83 275.20 -6.88%
EPS 44.14 38.10 39.00 44.11 43.38 61.51 52.49 -10.89%
DPS 30.34 19.22 19.11 19.35 15.45 25.00 10.00 109.43%
NAPS 2.66 2.52 2.36 2.36 2.28 3.00 2.95 -6.66%
Adjusted Per Share Value based on latest NOSH - 161,370
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 92.83 84.41 77.58 75.01 70.18 67.15 63.15 29.25%
EPS 16.57 15.14 14.48 16.16 16.01 14.06 12.04 23.70%
DPS 11.39 7.64 7.09 7.09 5.70 5.70 2.28 191.94%
NAPS 0.9986 1.0012 0.8761 0.8648 0.8417 0.6856 0.677 29.54%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.62 3.33 2.90 2.71 2.51 4.17 3.89 -
P/RPS 1.87 1.57 1.39 1.32 1.32 1.42 1.41 20.69%
P/EPS 10.47 8.74 7.44 6.14 5.79 6.78 7.41 25.89%
EY 9.56 11.44 13.45 16.28 17.28 14.75 13.49 -20.49%
DY 6.57 5.77 6.59 7.14 6.16 6.00 2.57 86.85%
P/NAPS 1.74 1.32 1.23 1.15 1.10 1.39 1.32 20.20%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 28/11/03 01/10/03 26/05/03 28/02/03 26/11/02 -
Price 4.76 3.58 3.03 2.90 2.53 2.58 4.06 -
P/RPS 1.93 1.68 1.45 1.42 1.33 0.88 1.48 19.34%
P/EPS 10.78 9.40 7.77 6.57 5.83 4.19 7.74 24.68%
EY 9.27 10.64 12.87 15.21 17.15 23.84 12.93 -19.87%
DY 6.37 5.37 6.31 6.67 6.11 9.69 2.46 88.45%
P/NAPS 1.79 1.42 1.28 1.23 1.11 0.86 1.38 18.91%

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