[TAANN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -19.04%
YoY- -44.35%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 295,689 278,095 258,513 257,282 256,466 246,497 239,208 15.13%
PBT 67,673 59,550 41,612 42,203 52,102 56,690 68,539 -0.84%
Tax -2,947 -1,368 120 -1,604 -3,849 -5,450 -7,925 -48.19%
NP 64,726 58,182 41,732 40,599 48,253 51,240 60,614 4.46%
-
NP to SH 61,901 53,037 37,866 38,024 46,969 51,240 60,614 1.40%
-
Tax Rate 4.35% 2.30% -0.29% 3.80% 7.39% 9.61% 11.56% -
Total Cost 230,963 219,913 216,781 216,683 208,213 195,257 178,594 18.64%
-
Net Worth 301,894 298,100 279,688 266,118 258,068 253,252 246,849 14.32%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 25,119 10,024 15,025 5,000 15,011 19,997 19,983 16.42%
Div Payout % 40.58% 18.90% 39.68% 13.15% 31.96% 39.03% 32.97% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 301,894 298,100 279,688 266,118 258,068 253,252 246,849 14.32%
NOSH 100,631 101,051 100,246 100,044 100,026 100,013 100,007 0.41%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 21.89% 20.92% 16.14% 15.78% 18.81% 20.79% 25.34% -
ROE 20.50% 17.79% 13.54% 14.29% 18.20% 20.23% 24.56% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 293.83 275.20 257.88 257.17 256.40 246.46 239.19 14.65%
EPS 61.51 52.49 37.77 38.01 46.96 51.23 60.61 0.98%
DPS 25.00 10.00 15.00 5.00 15.00 20.00 20.00 15.99%
NAPS 3.00 2.95 2.79 2.66 2.58 2.5322 2.4683 13.84%
Adjusted Per Share Value based on latest NOSH - 100,044
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 66.50 62.54 58.14 57.86 57.68 55.44 53.80 15.13%
EPS 13.92 11.93 8.52 8.55 10.56 11.52 13.63 1.40%
DPS 5.65 2.25 3.38 1.12 3.38 4.50 4.49 16.50%
NAPS 0.679 0.6704 0.629 0.5985 0.5804 0.5696 0.5552 14.31%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.17 3.89 3.89 3.61 3.19 3.19 3.35 -
P/RPS 1.42 1.41 1.51 1.40 1.24 1.29 1.40 0.94%
P/EPS 6.78 7.41 10.30 9.50 6.79 6.23 5.53 14.50%
EY 14.75 13.49 9.71 10.53 14.72 16.06 18.09 -12.69%
DY 6.00 2.57 3.86 1.39 4.70 6.27 5.97 0.33%
P/NAPS 1.39 1.32 1.39 1.36 1.24 1.26 1.36 1.46%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 26/11/02 22/08/02 24/05/02 25/02/02 27/11/01 11/09/01 -
Price 2.58 4.06 4.03 3.89 3.32 3.12 3.51 -
P/RPS 0.88 1.48 1.56 1.51 1.29 1.27 1.47 -28.90%
P/EPS 4.19 7.74 10.67 10.23 7.07 6.09 5.79 -19.34%
EY 23.84 12.93 9.37 9.77 14.14 16.42 17.27 23.90%
DY 9.69 2.46 3.72 1.29 4.52 6.41 5.70 42.30%
P/NAPS 0.86 1.38 1.44 1.46 1.29 1.23 1.42 -28.35%

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