[TAANN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 40.93%
YoY- 25.4%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 966,090 1,173,470 1,116,662 1,037,264 989,721 756,030 783,212 3.55%
PBT 98,980 219,322 177,972 227,236 185,984 120,428 99,937 -0.16%
Tax -19,301 -67,693 -41,025 -56,161 -47,249 -41,117 -31,118 -7.64%
NP 79,678 151,629 136,946 171,074 138,734 79,310 68,818 2.47%
-
NP to SH 70,032 127,748 124,824 170,605 136,052 81,990 73,625 -0.83%
-
Tax Rate 19.50% 30.86% 23.05% 24.71% 25.40% 34.14% 31.14% -
Total Cost 886,412 1,021,841 979,716 866,189 850,986 676,720 714,393 3.65%
-
Net Worth 1,400,631 1,325,042 1,258,345 1,159,849 1,074,484 996,482 959,847 6.49%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 59,285 59,285 59,285 98,815 98,803 24,695 - -
Div Payout % 84.66% 46.41% 47.50% 57.92% 72.62% 30.12% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,400,631 1,325,042 1,258,345 1,159,849 1,074,484 996,482 959,847 6.49%
NOSH 444,645 444,645 444,645 370,558 370,511 370,439 370,597 3.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.25% 12.92% 12.26% 16.49% 14.02% 10.49% 8.79% -
ROE 5.00% 9.64% 9.92% 14.71% 12.66% 8.23% 7.67% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 217.27 263.91 251.14 279.92 267.12 204.09 211.34 0.46%
EPS 15.75 28.73 28.07 46.04 36.72 22.13 19.87 -3.79%
DPS 13.33 13.33 13.33 26.67 26.67 6.67 0.00 -
NAPS 3.15 2.98 2.83 3.13 2.90 2.69 2.59 3.31%
Adjusted Per Share Value based on latest NOSH - 370,461
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 219.39 266.49 253.59 235.55 224.76 171.69 177.86 3.55%
EPS 15.90 29.01 28.35 38.74 30.90 18.62 16.72 -0.83%
DPS 13.46 13.46 13.46 22.44 22.44 5.61 0.00 -
NAPS 3.1807 3.0091 2.8576 2.6339 2.4401 2.2629 2.1797 6.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.67 3.70 3.58 3.70 3.93 3.80 3.92 -
P/RPS 1.23 1.40 1.43 1.32 1.47 1.86 1.85 -6.57%
P/EPS 16.95 12.88 12.75 8.04 10.70 17.17 19.73 -2.49%
EY 5.90 7.76 7.84 12.44 9.34 5.82 5.07 2.55%
DY 4.99 3.60 3.72 7.21 6.79 1.75 0.00 -
P/NAPS 0.85 1.24 1.27 1.18 1.36 1.41 1.51 -9.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 28/11/17 21/11/16 16/11/15 25/11/14 25/11/13 20/11/12 -
Price 2.04 3.56 3.64 4.09 3.80 4.11 3.70 -
P/RPS 0.94 1.35 1.45 1.46 1.42 2.01 1.75 -9.83%
P/EPS 12.95 12.39 12.97 8.88 10.35 18.57 18.62 -5.87%
EY 7.72 8.07 7.71 11.26 9.66 5.39 5.37 6.23%
DY 6.54 3.75 3.66 6.52 7.02 1.62 0.00 -
P/NAPS 0.65 1.19 1.29 1.31 1.31 1.53 1.43 -12.30%

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