[TAANN] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 19.92%
YoY- -5.41%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 596,656 714,638 668,422 541,218 549,820 478,648 330,698 10.32%
PBT 87,832 82,576 134,428 101,008 108,964 127,034 69,734 3.91%
Tax -21,190 -13,990 -25,668 -17,996 -21,386 -28,566 -8,632 16.12%
NP 66,642 68,586 108,760 83,012 87,578 98,468 61,102 1.45%
-
NP to SH 62,954 68,402 109,240 82,564 87,282 98,468 58,940 1.10%
-
Tax Rate 24.13% 16.94% 19.09% 17.82% 19.63% 22.49% 12.38% -
Total Cost 530,014 646,052 559,662 458,206 462,242 380,180 269,596 11.91%
-
Net Worth 707,589 704,201 658,873 558,055 446,308 386,440 382,558 10.78%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 12,865 42,939 64,385 35,208 34,732 66,627 32,420 -14.26%
Div Payout % 20.44% 62.77% 58.94% 42.64% 39.79% 67.66% 55.01% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 707,589 704,201 658,873 558,055 446,308 386,440 382,558 10.78%
NOSH 214,420 214,695 214,616 176,042 173,660 166,569 162,101 4.76%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 11.17% 9.60% 16.27% 15.34% 15.93% 20.57% 18.48% -
ROE 8.90% 9.71% 16.58% 14.79% 19.56% 25.48% 15.41% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 278.26 332.86 311.45 307.44 316.61 287.36 204.01 5.30%
EPS 29.36 31.86 50.90 46.90 50.26 57.36 36.36 -3.49%
DPS 6.00 20.00 30.00 20.00 20.00 40.00 20.00 -18.16%
NAPS 3.30 3.28 3.07 3.17 2.57 2.32 2.36 5.74%
Adjusted Per Share Value based on latest NOSH - 176,207
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 134.19 160.72 150.33 121.72 123.65 107.65 74.37 10.32%
EPS 14.16 15.38 24.57 18.57 19.63 22.15 13.26 1.09%
DPS 2.89 9.66 14.48 7.92 7.81 14.98 7.29 -14.27%
NAPS 1.5914 1.5837 1.4818 1.2551 1.0037 0.8691 0.8604 10.78%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.92 4.72 7.92 4.44 4.51 4.86 2.71 -
P/RPS 1.05 1.42 2.54 1.44 1.42 1.69 1.33 -3.85%
P/EPS 9.95 14.81 15.56 9.47 8.97 8.22 7.45 4.93%
EY 10.05 6.75 6.43 10.56 11.14 12.16 13.42 -4.70%
DY 2.05 4.24 3.79 4.50 4.43 8.23 7.38 -19.20%
P/NAPS 0.88 1.44 2.58 1.40 1.75 2.09 1.15 -4.35%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 28/08/08 22/08/07 28/08/06 25/07/05 30/08/04 01/10/03 -
Price 3.28 4.27 5.14 5.28 4.44 4.55 2.90 -
P/RPS 1.18 1.28 1.65 1.72 1.40 1.58 1.42 -3.03%
P/EPS 11.17 13.40 10.10 11.26 8.83 7.70 7.98 5.75%
EY 8.95 7.46 9.90 8.88 11.32 12.99 12.54 -5.46%
DY 1.83 4.68 5.84 3.79 4.50 8.79 6.90 -19.82%
P/NAPS 0.99 1.30 1.67 1.67 1.73 1.96 1.23 -3.54%

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