[TAANN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.21%
YoY- -67.97%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 958,070 915,168 700,418 705,112 919,890 735,472 596,656 8.20%
PBT 158,216 156,634 88,410 66,676 218,282 44,070 87,832 10.30%
Tax -42,380 -42,402 -35,136 -22,900 -59,574 -15,102 -21,190 12.24%
NP 115,836 114,232 53,274 43,776 158,708 28,968 66,642 9.64%
-
NP to SH 121,060 116,868 56,462 49,512 154,590 30,930 62,954 11.50%
-
Tax Rate 26.79% 27.07% 39.74% 34.35% 27.29% 34.27% 24.13% -
Total Cost 842,234 800,936 647,144 661,336 761,182 706,504 530,014 8.02%
-
Net Worth 1,118,730 1,033,803 989,196 930,203 889,371 757,162 707,589 7.93%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 74,088 74,107 - - 61,761 12,869 12,865 33.86%
Div Payout % 61.20% 63.41% - - 39.95% 41.61% 20.44% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,118,730 1,033,803 989,196 930,203 889,371 757,162 707,589 7.93%
NOSH 370,440 370,538 370,485 370,598 308,809 214,493 214,420 9.53%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.09% 12.48% 7.61% 6.21% 17.25% 3.94% 11.17% -
ROE 10.82% 11.30% 5.71% 5.32% 17.38% 4.08% 8.90% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 258.63 246.98 189.05 190.26 297.88 342.89 278.26 -1.21%
EPS 32.68 31.54 15.24 13.36 50.06 14.42 29.36 1.80%
DPS 20.00 20.00 0.00 0.00 20.00 6.00 6.00 22.20%
NAPS 3.02 2.79 2.67 2.51 2.88 3.53 3.30 -1.46%
Adjusted Per Share Value based on latest NOSH - 370,947
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 215.47 205.82 157.52 158.58 206.88 165.41 134.19 8.20%
EPS 27.23 26.28 12.70 11.14 34.77 6.96 14.16 11.50%
DPS 16.66 16.67 0.00 0.00 13.89 2.89 2.89 33.88%
NAPS 2.516 2.325 2.2247 2.092 2.0002 1.7028 1.5914 7.92%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.81 4.35 3.82 4.50 4.61 3.54 2.92 -
P/RPS 1.47 1.76 2.02 2.37 1.55 1.03 1.05 5.76%
P/EPS 11.66 13.79 25.07 33.68 9.21 24.55 9.95 2.67%
EY 8.58 7.25 3.99 2.97 10.86 4.07 10.05 -2.60%
DY 5.25 4.60 0.00 0.00 4.34 1.69 2.05 16.95%
P/NAPS 1.26 1.56 1.43 1.79 1.60 1.00 0.88 6.16%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 27/08/13 17/08/12 22/08/11 27/08/10 17/08/09 -
Price 3.25 3.88 3.80 4.50 4.40 3.88 3.28 -
P/RPS 1.26 1.57 2.01 2.37 1.48 1.13 1.18 1.09%
P/EPS 9.94 12.30 24.93 33.68 8.79 26.91 11.17 -1.92%
EY 10.06 8.13 4.01 2.97 11.38 3.72 8.95 1.96%
DY 6.15 5.15 0.00 0.00 4.55 1.55 1.83 22.37%
P/NAPS 1.08 1.39 1.42 1.79 1.53 1.10 0.99 1.46%

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