[TAANN] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 10.32%
YoY- -33.15%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 952,509 810,298 634,050 771,665 677,957 587,965 542,998 9.81%
PBT 232,129 88,113 97,825 95,082 140,458 137,473 106,476 13.86%
Tax -60,004 -26,469 -22,542 -19,746 -27,669 -26,050 -15,870 24.80%
NP 172,125 61,644 75,282 75,336 112,789 111,422 90,605 11.28%
-
NP to SH 166,968 62,753 71,124 75,460 112,882 111,129 90,353 10.77%
-
Tax Rate 25.85% 30.04% 23.04% 20.77% 19.70% 18.95% 14.90% -
Total Cost 780,384 748,654 558,768 696,329 565,168 476,542 452,393 9.50%
-
Net Worth 901,750 787,418 731,107 703,949 676,008 609,210 456,862 11.99%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 41,175 27,448 8,576 42,923 57,228 70,633 46,323 -1.94%
Div Payout % 24.66% 43.74% 12.06% 56.88% 50.70% 63.56% 51.27% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 901,750 787,418 731,107 703,949 676,008 609,210 456,862 11.99%
NOSH 308,818 257,326 214,401 214,618 214,605 176,582 173,711 10.05%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 18.07% 7.61% 11.87% 9.76% 16.64% 18.95% 16.69% -
ROE 18.52% 7.97% 9.73% 10.72% 16.70% 18.24% 19.78% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 308.44 314.89 295.73 359.55 315.91 332.97 312.59 -0.22%
EPS 54.07 24.39 33.17 35.16 52.60 62.93 52.01 0.64%
DPS 13.33 10.67 4.00 20.00 26.67 40.00 26.67 -10.91%
NAPS 2.92 3.06 3.41 3.28 3.15 3.45 2.63 1.75%
Adjusted Per Share Value based on latest NOSH - 214,707
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 216.31 184.01 143.99 175.24 153.96 133.52 123.31 9.81%
EPS 37.92 14.25 16.15 17.14 25.63 25.24 20.52 10.77%
DPS 9.35 6.23 1.95 9.75 13.00 16.04 10.52 -1.94%
NAPS 2.0478 1.7882 1.6603 1.5986 1.5352 1.3835 1.0375 11.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.58 3.28 3.01 3.26 5.31 5.38 4.10 -
P/RPS 1.16 1.04 1.02 0.91 1.68 1.62 1.31 -2.00%
P/EPS 6.62 13.45 9.07 9.27 10.10 8.55 7.88 -2.86%
EY 15.10 7.43 11.02 10.79 9.91 11.70 12.69 2.93%
DY 3.72 3.25 1.33 6.13 5.02 7.43 6.50 -8.87%
P/NAPS 1.23 1.07 0.88 0.99 1.69 1.56 1.56 -3.88%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 26/11/10 19/11/09 20/11/08 19/11/07 31/10/06 25/10/05 -
Price 3.96 3.32 3.22 2.78 4.72 7.22 4.13 -
P/RPS 1.28 1.05 1.09 0.77 1.49 2.17 1.32 -0.51%
P/EPS 7.32 13.61 9.71 7.91 8.97 11.47 7.94 -1.34%
EY 13.65 7.35 10.30 12.65 11.14 8.72 12.59 1.35%
DY 3.37 3.21 1.24 7.19 5.65 5.54 6.46 -10.27%
P/NAPS 1.36 1.08 0.94 0.85 1.50 2.09 1.57 -2.36%

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