[TAANN] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -0.89%
YoY- 104.41%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,011,626 769,920 797,375 927,986 827,278 666,635 740,139 5.34%
PBT 168,396 113,090 80,375 218,063 98,859 96,189 47,701 23.38%
Tax -42,958 -20,341 -28,883 -58,889 -26,556 -23,211 -8,947 29.87%
NP 125,438 92,749 51,492 159,174 72,303 72,978 38,754 21.61%
-
NP to SH 123,653 92,963 58,305 153,269 74,980 74,394 40,390 20.49%
-
Tax Rate 25.51% 17.99% 35.94% 27.01% 26.86% 24.13% 18.76% -
Total Cost 886,188 677,171 745,883 768,812 754,975 593,657 701,385 3.97%
-
Net Worth 1,056,017 1,007,680 963,106 935,546 813,155 750,527 665,061 8.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 74,106 18,523 18,521 61,752 20,586 6,433 32,180 14.90%
Div Payout % 59.93% 19.93% 31.77% 40.29% 27.46% 8.65% 79.67% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,056,017 1,007,680 963,106 935,546 813,155 750,527 665,061 8.00%
NOSH 370,532 370,470 370,425 308,761 257,327 214,436 214,535 9.53%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.40% 12.05% 6.46% 17.15% 8.74% 10.95% 5.24% -
ROE 11.71% 9.23% 6.05% 16.38% 9.22% 9.91% 6.07% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 273.02 207.82 215.26 300.55 321.49 310.88 345.00 -3.82%
EPS 33.37 25.09 15.74 49.64 24.28 28.91 18.80 10.03%
DPS 20.00 5.00 5.00 20.00 8.00 3.00 15.00 4.90%
NAPS 2.85 2.72 2.60 3.03 3.16 3.50 3.10 -1.39%
Adjusted Per Share Value based on latest NOSH - 308,843
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 229.73 174.84 181.08 210.74 187.87 151.39 168.08 5.34%
EPS 28.08 21.11 13.24 34.81 17.03 16.89 9.17 20.49%
DPS 16.83 4.21 4.21 14.02 4.67 1.46 7.31 14.90%
NAPS 2.3981 2.2884 2.1871 2.1246 1.8466 1.7044 1.5103 8.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.88 4.17 3.50 4.50 3.33 3.34 2.50 -
P/RPS 1.42 2.01 1.63 1.50 1.04 1.07 0.72 11.97%
P/EPS 11.63 16.62 22.24 9.07 11.43 9.63 13.28 -2.18%
EY 8.60 6.02 4.50 11.03 8.75 10.39 7.53 2.23%
DY 5.15 1.20 1.43 4.44 2.40 0.90 6.00 -2.51%
P/NAPS 1.36 1.53 1.35 1.49 1.05 0.95 0.81 9.01%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 24/02/14 26/02/13 28/02/12 21/02/11 23/02/10 26/02/09 -
Price 3.90 4.10 3.35 4.85 3.53 3.23 1.56 -
P/RPS 1.43 1.97 1.56 1.61 1.10 1.04 0.45 21.24%
P/EPS 11.69 16.34 21.28 9.77 12.11 9.31 8.29 5.89%
EY 8.56 6.12 4.70 10.24 8.25 10.74 12.07 -5.56%
DY 5.13 1.22 1.49 4.12 2.27 0.93 9.62 -9.94%
P/NAPS 1.37 1.51 1.29 1.60 1.12 0.92 0.50 18.28%

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