[TAANN] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
05-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 17.37%
YoY- 59.85%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 666,635 740,139 672,988 636,961 527,748 505,292 371,711 10.21%
PBT 96,189 47,701 120,237 164,604 96,790 118,456 76,334 3.92%
Tax -23,211 -8,947 -24,810 -34,290 -15,051 -28,189 -8,066 19.24%
NP 72,978 38,754 95,427 130,314 81,739 90,267 68,268 1.11%
-
NP to SH 74,394 40,390 96,480 130,431 81,598 90,267 68,268 1.44%
-
Tax Rate 24.13% 18.76% 20.63% 20.83% 15.55% 23.80% 10.57% -
Total Cost 593,657 701,385 577,561 506,647 446,009 415,025 303,443 11.82%
-
Net Worth 750,527 665,061 669,705 525,240 529,396 493,261 368,188 12.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,433 32,180 53,662 80,944 60,950 60,364 35,402 -24.72%
Div Payout % 8.65% 79.67% 55.62% 62.06% 74.70% 66.87% 51.86% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 750,527 665,061 669,705 525,240 529,396 493,261 368,188 12.59%
NOSH 214,436 214,535 214,649 179,876 174,143 172,468 177,013 3.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.95% 5.24% 14.18% 20.46% 15.49% 17.86% 18.37% -
ROE 9.91% 6.07% 14.41% 24.83% 15.41% 18.30% 18.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 310.88 345.00 313.53 354.11 303.05 292.98 209.99 6.75%
EPS 28.91 18.80 45.00 60.80 46.90 52.33 40.40 -5.41%
DPS 3.00 15.00 25.00 45.00 35.00 35.00 20.00 -27.08%
NAPS 3.50 3.10 3.12 2.92 3.04 2.86 2.08 9.05%
Adjusted Per Share Value based on latest NOSH - 190,917
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 151.39 168.08 152.83 144.65 119.85 114.75 84.41 10.21%
EPS 16.89 9.17 21.91 29.62 18.53 20.50 15.50 1.44%
DPS 1.46 7.31 12.19 18.38 13.84 13.71 8.04 -24.72%
NAPS 1.7044 1.5103 1.5209 1.1928 1.2022 1.1202 0.8361 12.59%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.34 2.50 4.86 6.60 3.75 4.48 3.33 -
P/RPS 1.07 0.72 1.55 1.86 1.24 1.53 1.59 -6.38%
P/EPS 9.63 13.28 10.81 9.10 8.00 8.56 8.63 1.84%
EY 10.39 7.53 9.25 10.99 12.50 11.68 11.58 -1.78%
DY 0.90 6.00 5.14 6.82 9.33 7.81 6.01 -27.10%
P/NAPS 0.95 0.81 1.56 2.26 1.23 1.57 1.60 -8.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 26/02/08 05/02/07 23/02/06 27/01/05 26/02/04 -
Price 3.23 1.56 4.24 7.64 3.96 4.51 3.58 -
P/RPS 1.04 0.45 1.35 2.16 1.31 1.54 1.70 -7.85%
P/EPS 9.31 8.29 9.43 10.54 8.45 8.62 9.28 0.05%
EY 10.74 12.07 10.60 9.49 11.83 11.60 10.77 -0.04%
DY 0.93 9.62 5.90 5.89 8.84 7.76 5.59 -25.81%
P/NAPS 0.92 0.50 1.36 2.62 1.30 1.58 1.72 -9.89%

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