[TAANN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 250.52%
YoY- 14.04%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 975,226 958,070 915,168 700,418 705,112 919,890 735,472 4.81%
PBT 115,056 158,216 156,634 88,410 66,676 218,282 44,070 17.32%
Tax -24,866 -42,380 -42,402 -35,136 -22,900 -59,574 -15,102 8.65%
NP 90,190 115,836 114,232 53,274 43,776 158,708 28,968 20.81%
-
NP to SH 83,114 121,060 116,868 56,462 49,512 154,590 30,930 17.89%
-
Tax Rate 21.61% 26.79% 27.07% 39.74% 34.35% 27.29% 34.27% -
Total Cost 885,036 842,234 800,936 647,144 661,336 761,182 706,504 3.82%
-
Net Worth 1,200,541 1,118,730 1,033,803 989,196 930,203 889,371 757,162 7.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 44,464 74,088 74,107 - - 61,761 12,869 22.93%
Div Payout % 53.50% 61.20% 63.41% - - 39.95% 41.61% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,200,541 1,118,730 1,033,803 989,196 930,203 889,371 757,162 7.97%
NOSH 444,645 370,440 370,538 370,485 370,598 308,809 214,493 12.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.25% 12.09% 12.48% 7.61% 6.21% 17.25% 3.94% -
ROE 6.92% 10.82% 11.30% 5.71% 5.32% 17.38% 4.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 219.33 258.63 246.98 189.05 190.26 297.88 342.89 -7.17%
EPS 18.70 32.68 31.54 15.24 13.36 50.06 14.42 4.42%
DPS 10.00 20.00 20.00 0.00 0.00 20.00 6.00 8.87%
NAPS 2.70 3.02 2.79 2.67 2.51 2.88 3.53 -4.36%
Adjusted Per Share Value based on latest NOSH - 370,658
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 219.33 215.47 205.82 157.52 158.58 206.88 165.41 4.81%
EPS 18.70 27.23 26.28 12.70 11.14 34.77 6.96 17.88%
DPS 10.00 16.66 16.67 0.00 0.00 13.89 2.89 22.96%
NAPS 2.70 2.516 2.325 2.2247 2.092 2.0002 1.7028 7.97%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.30 3.81 4.35 3.82 4.50 4.61 3.54 -
P/RPS 1.50 1.47 1.76 2.02 2.37 1.55 1.03 6.45%
P/EPS 17.65 11.66 13.79 25.07 33.68 9.21 24.55 -5.34%
EY 5.66 8.58 7.25 3.99 2.97 10.86 4.07 5.64%
DY 3.03 5.25 4.60 0.00 0.00 4.34 1.69 10.20%
P/NAPS 1.22 1.26 1.56 1.43 1.79 1.60 1.00 3.36%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 29/08/14 27/08/13 17/08/12 22/08/11 27/08/10 -
Price 3.64 3.25 3.88 3.80 4.50 4.40 3.88 -
P/RPS 1.66 1.26 1.57 2.01 2.37 1.48 1.13 6.61%
P/EPS 19.47 9.94 12.30 24.93 33.68 8.79 26.91 -5.24%
EY 5.14 10.06 8.13 4.01 2.97 11.38 3.72 5.53%
DY 2.75 6.15 5.15 0.00 0.00 4.55 1.55 10.01%
P/NAPS 1.35 1.08 1.39 1.42 1.79 1.53 1.10 3.46%

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