[TAANN] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 45.5%
YoY- 399.81%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 915,168 700,418 705,112 919,890 735,472 596,656 714,638 4.20%
PBT 156,634 88,410 66,676 218,282 44,070 87,832 82,576 11.25%
Tax -42,402 -35,136 -22,900 -59,574 -15,102 -21,190 -13,990 20.28%
NP 114,232 53,274 43,776 158,708 28,968 66,642 68,586 8.87%
-
NP to SH 116,868 56,462 49,512 154,590 30,930 62,954 68,402 9.33%
-
Tax Rate 27.07% 39.74% 34.35% 27.29% 34.27% 24.13% 16.94% -
Total Cost 800,936 647,144 661,336 761,182 706,504 530,014 646,052 3.64%
-
Net Worth 1,033,803 989,196 930,203 889,371 757,162 707,589 704,201 6.60%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 74,107 - - 61,761 12,869 12,865 42,939 9.51%
Div Payout % 63.41% - - 39.95% 41.61% 20.44% 62.77% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,033,803 989,196 930,203 889,371 757,162 707,589 704,201 6.60%
NOSH 370,538 370,485 370,598 308,809 214,493 214,420 214,695 9.51%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.48% 7.61% 6.21% 17.25% 3.94% 11.17% 9.60% -
ROE 11.30% 5.71% 5.32% 17.38% 4.08% 8.90% 9.71% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 246.98 189.05 190.26 297.88 342.89 278.26 332.86 -4.84%
EPS 31.54 15.24 13.36 50.06 14.42 29.36 31.86 -0.16%
DPS 20.00 0.00 0.00 20.00 6.00 6.00 20.00 0.00%
NAPS 2.79 2.67 2.51 2.88 3.53 3.30 3.28 -2.65%
Adjusted Per Share Value based on latest NOSH - 308,788
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 205.82 157.52 158.58 206.88 165.41 134.19 160.72 4.20%
EPS 26.28 12.70 11.14 34.77 6.96 14.16 15.38 9.33%
DPS 16.67 0.00 0.00 13.89 2.89 2.89 9.66 9.51%
NAPS 2.325 2.2247 2.092 2.0002 1.7028 1.5914 1.5837 6.60%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.35 3.82 4.50 4.61 3.54 2.92 4.72 -
P/RPS 1.76 2.02 2.37 1.55 1.03 1.05 1.42 3.64%
P/EPS 13.79 25.07 33.68 9.21 24.55 9.95 14.81 -1.18%
EY 7.25 3.99 2.97 10.86 4.07 10.05 6.75 1.19%
DY 4.60 0.00 0.00 4.34 1.69 2.05 4.24 1.36%
P/NAPS 1.56 1.43 1.79 1.60 1.00 0.88 1.44 1.34%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 27/08/13 17/08/12 22/08/11 27/08/10 17/08/09 28/08/08 -
Price 3.88 3.80 4.50 4.40 3.88 3.28 4.27 -
P/RPS 1.57 2.01 2.37 1.48 1.13 1.18 1.28 3.46%
P/EPS 12.30 24.93 33.68 8.79 26.91 11.17 13.40 -1.41%
EY 8.13 4.01 2.97 11.38 3.72 8.95 7.46 1.44%
DY 5.15 0.00 0.00 4.55 1.55 1.83 4.68 1.60%
P/NAPS 1.39 1.42 1.79 1.53 1.10 0.99 1.30 1.12%

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