[TAANN] YoY Annual (Unaudited) 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
YoY- 84.19%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 797,375 925,639 827,278 666,635 740,139 672,988 636,961 3.81%
PBT 80,375 218,221 98,859 96,189 47,701 120,237 164,604 -11.25%
Tax -28,883 -57,369 -26,556 -23,211 -8,947 -24,810 -34,290 -2.81%
NP 51,492 160,852 72,303 72,978 38,754 95,427 130,314 -14.32%
-
NP to SH 58,305 154,650 74,980 74,394 40,390 96,480 130,431 -12.54%
-
Tax Rate 35.94% 26.29% 26.86% 24.13% 18.76% 20.63% 20.83% -
Total Cost 745,883 764,787 754,975 593,657 701,385 577,561 506,647 6.65%
-
Net Worth 963,106 938,633 813,155 750,527 665,061 669,705 525,240 10.62%
Dividend
31/12/12 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 18,521 61,752 20,586 6,433 32,180 53,662 80,944 -21.77%
Div Payout % 31.77% 39.93% 27.46% 8.65% 79.67% 55.62% 62.06% -
Equity
31/12/12 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 963,106 938,633 813,155 750,527 665,061 669,705 525,240 10.62%
NOSH 370,425 308,761 257,327 214,436 214,535 214,649 179,876 12.78%
Ratio Analysis
31/12/12 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.46% 17.38% 8.74% 10.95% 5.24% 14.18% 20.46% -
ROE 6.05% 16.48% 9.22% 9.91% 6.07% 14.41% 24.83% -
Per Share
31/12/12 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 215.26 299.79 321.49 310.88 345.00 313.53 354.11 -7.95%
EPS 15.74 41.74 24.28 28.91 18.80 45.00 60.80 -20.15%
DPS 5.00 20.00 8.00 3.00 15.00 25.00 45.00 -30.64%
NAPS 2.60 3.04 3.16 3.50 3.10 3.12 2.92 -1.91%
Adjusted Per Share Value based on latest NOSH - 214,539
31/12/12 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 179.33 208.17 186.05 149.93 166.46 151.35 143.25 3.81%
EPS 13.11 34.78 16.86 16.73 9.08 21.70 29.33 -12.54%
DPS 4.17 13.89 4.63 1.45 7.24 12.07 18.20 -21.75%
NAPS 2.166 2.111 1.8288 1.6879 1.4957 1.5062 1.1813 10.62%
Price Multiplier on Financial Quarter End Date
31/12/12 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.50 4.50 3.33 3.34 2.50 4.86 6.60 -
P/RPS 1.63 1.50 1.04 1.07 0.72 1.55 1.86 -2.17%
P/EPS 22.24 8.98 11.43 9.63 13.28 10.81 9.10 16.04%
EY 4.50 11.13 8.75 10.39 7.53 9.25 10.99 -13.81%
DY 1.43 4.44 2.40 0.90 6.00 5.14 6.82 -22.90%
P/NAPS 1.35 1.48 1.05 0.95 0.81 1.56 2.26 -8.22%
Price Multiplier on Announcement Date
31/12/12 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 21/02/11 23/02/10 26/02/09 26/02/08 05/02/07 -
Price 3.35 4.85 3.53 3.23 1.56 4.24 7.64 -
P/RPS 1.56 1.62 1.10 1.04 0.45 1.35 2.16 -5.27%
P/EPS 21.28 9.68 12.11 9.31 8.29 9.43 10.54 12.41%
EY 4.70 10.33 8.25 10.74 12.07 10.60 9.49 -11.04%
DY 1.49 4.12 2.27 0.93 9.62 5.90 5.89 -20.45%
P/NAPS 1.29 1.60 1.12 0.92 0.50 1.36 2.62 -11.12%

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