[TAANN] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 14.03%
YoY- 10.29%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 636,961 527,748 505,292 371,711 295,645 256,552 226,245 18.81%
PBT 164,604 96,790 118,456 76,334 67,674 54,667 79,507 12.88%
Tax -34,290 -15,051 -28,189 -8,066 -2,948 -6,414 -9,318 24.24%
NP 130,314 81,739 90,267 68,268 64,726 48,253 70,189 10.85%
-
NP to SH 130,431 81,598 90,267 68,268 61,901 48,253 70,189 10.87%
-
Tax Rate 20.83% 15.55% 23.80% 10.57% 4.36% 11.73% 11.72% -
Total Cost 506,647 446,009 415,025 303,443 230,919 208,299 156,056 21.67%
-
Net Worth 525,240 529,396 493,261 368,188 289,233 258,016 229,963 14.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 80,944 60,950 60,364 35,402 23,630 15,000 14,997 32.42%
Div Payout % 62.06% 74.70% 66.87% 51.86% 38.17% 31.09% 21.37% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 525,240 529,396 493,261 368,188 289,233 258,016 229,963 14.75%
NOSH 179,876 174,143 172,468 177,013 94,520 100,006 99,984 10.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 20.46% 15.49% 17.86% 18.37% 21.89% 18.81% 31.02% -
ROE 24.83% 15.41% 18.30% 18.54% 21.40% 18.70% 30.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 354.11 303.05 292.98 209.99 312.78 256.54 226.28 7.74%
EPS 60.80 46.90 52.33 40.40 42.74 48.25 70.20 -2.36%
DPS 45.00 35.00 35.00 20.00 25.00 15.00 15.00 20.08%
NAPS 2.92 3.04 2.86 2.08 3.06 2.58 2.30 4.05%
Adjusted Per Share Value based on latest NOSH - 174,945
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 144.65 119.85 114.75 84.41 67.14 58.26 51.38 18.81%
EPS 29.62 18.53 20.50 15.50 14.06 10.96 15.94 10.87%
DPS 18.38 13.84 13.71 8.04 5.37 3.41 3.41 32.39%
NAPS 1.1928 1.2022 1.1202 0.8361 0.6568 0.5859 0.5222 14.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 6.60 3.75 4.48 3.33 4.17 3.19 3.42 -
P/RPS 1.86 1.24 1.53 1.59 1.33 1.24 1.51 3.53%
P/EPS 9.10 8.00 8.56 8.63 6.37 6.61 4.87 10.97%
EY 10.99 12.50 11.68 11.58 15.70 15.13 20.53 -9.88%
DY 6.82 9.33 7.81 6.01 6.00 4.70 4.39 7.61%
P/NAPS 2.26 1.23 1.57 1.60 1.36 1.24 1.49 7.18%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/02/07 23/02/06 27/01/05 26/02/04 28/02/03 25/02/02 27/02/01 -
Price 7.64 3.96 4.51 3.58 2.58 3.32 3.26 -
P/RPS 2.16 1.31 1.54 1.70 0.82 1.29 1.44 6.98%
P/EPS 10.54 8.45 8.62 9.28 3.94 6.88 4.64 14.64%
EY 9.49 11.83 11.60 10.77 25.38 14.53 21.53 -12.75%
DY 5.89 8.84 7.76 5.59 9.69 4.52 4.60 4.20%
P/NAPS 2.62 1.30 1.58 1.72 0.84 1.29 1.42 10.74%

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