[TAANN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.7%
YoY- -55.9%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,037,264 989,721 756,030 783,212 952,509 810,298 634,050 8.54%
PBT 227,236 185,984 120,428 99,937 232,129 88,113 97,825 15.07%
Tax -56,161 -47,249 -41,117 -31,118 -60,004 -26,469 -22,542 16.42%
NP 171,074 138,734 79,310 68,818 172,125 61,644 75,282 14.65%
-
NP to SH 170,605 136,052 81,990 73,625 166,968 62,753 71,124 15.69%
-
Tax Rate 24.71% 25.40% 34.14% 31.14% 25.85% 30.04% 23.04% -
Total Cost 866,189 850,986 676,720 714,393 780,384 748,654 558,768 7.57%
-
Net Worth 1,159,849 1,074,484 996,482 959,847 901,750 787,418 731,107 7.99%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 98,815 98,803 24,695 - 41,175 27,448 8,576 50.25%
Div Payout % 57.92% 72.62% 30.12% - 24.66% 43.74% 12.06% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,159,849 1,074,484 996,482 959,847 901,750 787,418 731,107 7.99%
NOSH 370,558 370,511 370,439 370,597 308,818 257,326 214,401 9.54%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.49% 14.02% 10.49% 8.79% 18.07% 7.61% 11.87% -
ROE 14.71% 12.66% 8.23% 7.67% 18.52% 7.97% 9.73% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 279.92 267.12 204.09 211.34 308.44 314.89 295.73 -0.91%
EPS 46.04 36.72 22.13 19.87 54.07 24.39 33.17 5.61%
DPS 26.67 26.67 6.67 0.00 13.33 10.67 4.00 37.17%
NAPS 3.13 2.90 2.69 2.59 2.92 3.06 3.41 -1.41%
Adjusted Per Share Value based on latest NOSH - 370,596
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 233.28 222.59 170.03 176.14 214.22 182.23 142.60 8.54%
EPS 38.37 30.60 18.44 16.56 37.55 14.11 16.00 15.68%
DPS 22.22 22.22 5.55 0.00 9.26 6.17 1.93 50.23%
NAPS 2.6085 2.4165 2.2411 2.1587 2.028 1.7709 1.6443 7.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.70 3.93 3.80 3.92 3.58 3.28 3.01 -
P/RPS 1.32 1.47 1.86 1.85 1.16 1.04 1.02 4.38%
P/EPS 8.04 10.70 17.17 19.73 6.62 13.45 9.07 -1.98%
EY 12.44 9.34 5.82 5.07 15.10 7.43 11.02 2.03%
DY 7.21 6.79 1.75 0.00 3.72 3.25 1.33 32.52%
P/NAPS 1.18 1.36 1.41 1.51 1.23 1.07 0.88 5.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 25/11/14 25/11/13 20/11/12 23/11/11 26/11/10 19/11/09 -
Price 4.09 3.80 4.11 3.70 3.96 3.32 3.22 -
P/RPS 1.46 1.42 2.01 1.75 1.28 1.05 1.09 4.98%
P/EPS 8.88 10.35 18.57 18.62 7.32 13.61 9.71 -1.47%
EY 11.26 9.66 5.39 5.37 13.65 7.35 10.30 1.49%
DY 6.52 7.02 1.62 0.00 3.37 3.21 1.24 31.85%
P/NAPS 1.31 1.31 1.53 1.43 1.36 1.08 0.94 5.68%

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