[TAANN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -20.81%
YoY- -61.96%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/12/11 31/12/10 CAGR
Revenue 1,046,790 1,011,626 769,920 797,375 927,986 925,639 827,278 4.81%
PBT 233,571 168,396 113,090 80,375 218,063 218,221 98,859 18.75%
Tax -42,520 -42,958 -20,341 -28,883 -58,889 -57,369 -26,556 9.86%
NP 191,051 125,438 92,749 51,492 159,174 160,852 72,303 21.43%
-
NP to SH 185,936 123,653 92,963 58,305 153,269 154,650 74,980 19.90%
-
Tax Rate 18.20% 25.51% 17.99% 35.94% 27.01% 26.29% 26.86% -
Total Cost 855,739 886,188 677,171 745,883 768,812 764,787 754,975 2.53%
-
Net Worth 1,182,016 1,056,017 1,007,680 963,106 935,546 0 813,155 7.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/12/11 31/12/10 CAGR
Div 74,107 74,106 18,523 18,521 61,752 74,101 20,586 29.18%
Div Payout % 39.86% 59.93% 19.93% 31.77% 40.29% 47.92% 27.46% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/12/11 31/12/10 CAGR
Net Worth 1,182,016 1,056,017 1,007,680 963,106 935,546 0 813,155 7.76%
NOSH 370,538 370,532 370,470 370,425 308,761 370,507 257,327 7.56%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/12/11 31/12/10 CAGR
NP Margin 18.25% 12.40% 12.05% 6.46% 17.15% 17.38% 8.74% -
ROE 15.73% 11.71% 9.23% 6.05% 16.38% 0.00% 9.22% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/12/11 31/12/10 CAGR
RPS 282.51 273.02 207.82 215.26 300.55 249.83 321.49 -2.55%
EPS 50.18 33.37 25.09 15.74 49.64 41.74 24.28 15.61%
DPS 20.00 20.00 5.00 5.00 20.00 20.00 8.00 20.10%
NAPS 3.19 2.85 2.72 2.60 3.03 0.00 3.16 0.18%
Adjusted Per Share Value based on latest NOSH - 371,807
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/12/11 31/12/10 CAGR
RPS 237.72 229.73 174.84 181.08 210.74 210.21 187.87 4.81%
EPS 42.22 28.08 21.11 13.24 34.81 35.12 17.03 19.89%
DPS 16.83 16.83 4.21 4.21 14.02 16.83 4.67 29.20%
NAPS 2.6843 2.3981 2.2884 2.1871 2.1246 0.00 1.8466 7.76%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/11 30/12/10 -
Price 5.02 3.88 4.17 3.50 4.50 4.50 3.33 -
P/RPS 1.78 1.42 2.01 1.63 1.50 1.80 1.04 11.34%
P/EPS 10.00 11.63 16.62 22.24 9.07 10.78 11.43 -2.63%
EY 10.00 8.60 6.02 4.50 11.03 9.28 8.75 2.70%
DY 3.98 5.15 1.20 1.43 4.44 4.44 2.40 10.63%
P/NAPS 1.57 1.36 1.53 1.35 1.49 0.00 1.05 8.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/12/11 31/12/10 CAGR
Date 22/02/16 25/02/15 24/02/14 26/02/13 28/02/12 - 21/02/11 -
Price 5.64 3.90 4.10 3.35 4.85 0.00 3.53 -
P/RPS 2.00 1.43 1.97 1.56 1.61 0.00 1.10 12.69%
P/EPS 11.24 11.69 16.34 21.28 9.77 0.00 12.11 -1.47%
EY 8.90 8.56 6.12 4.70 10.24 0.00 8.25 1.52%
DY 3.55 5.13 1.22 1.49 4.12 0.00 2.27 9.35%
P/NAPS 1.77 1.37 1.51 1.29 1.60 0.00 1.12 9.57%

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