[TAANN] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 11.66%
YoY- -34.43%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,894,353 1,217,759 944,579 962,220 1,172,939 1,147,072 1,046,790 10.38%
PBT 465,389 134,454 86,680 121,775 197,497 176,430 233,571 12.16%
Tax -72,997 -57,979 -16,389 -30,477 -56,339 -45,326 -42,520 9.41%
NP 392,392 76,475 70,291 91,298 141,158 131,104 191,051 12.73%
-
NP to SH 314,422 45,090 54,190 78,198 119,252 121,649 185,936 9.14%
-
Tax Rate 15.69% 43.12% 18.91% 25.03% 28.53% 25.69% 18.20% -
Total Cost 1,501,961 1,141,284 874,288 870,922 1,031,781 1,015,968 855,739 9.82%
-
Net Worth 1,594,472 1,431,501 1,413,883 1,333,935 1,338,980 1,271,623 1,182,016 5.11%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 132,138 66,069 22,023 44,464 44,484 44,462 74,107 10.10%
Div Payout % 42.03% 146.53% 40.64% 56.86% 37.30% 36.55% 39.86% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,594,472 1,431,501 1,413,883 1,333,935 1,338,980 1,271,623 1,182,016 5.11%
NOSH 444,645 444,645 444,645 444,645 444,645 444,645 370,538 3.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 20.71% 6.28% 7.44% 9.49% 12.03% 11.43% 18.25% -
ROE 19.72% 3.15% 3.83% 5.86% 8.91% 9.57% 15.73% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 430.08 276.47 214.45 216.40 263.67 257.99 282.51 7.24%
EPS 71.38 10.24 12.29 17.59 26.82 27.36 50.18 6.04%
DPS 30.00 15.00 5.00 10.00 10.00 10.00 20.00 6.98%
NAPS 3.62 3.25 3.21 3.00 3.01 2.86 3.19 2.12%
Adjusted Per Share Value based on latest NOSH - 444,645
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 426.04 273.87 212.43 216.40 263.79 257.99 235.42 10.38%
EPS 70.71 10.14 12.19 17.59 26.82 27.36 41.82 9.13%
DPS 29.72 14.86 4.95 10.00 10.00 10.00 16.67 10.10%
NAPS 3.5859 3.2194 3.1798 3.00 3.0113 2.86 2.6583 5.11%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.51 3.03 3.50 2.70 3.66 3.95 5.02 -
P/RPS 0.82 1.10 1.63 1.25 1.39 1.53 1.78 -12.10%
P/EPS 4.92 29.60 28.45 15.35 13.65 13.99 10.00 -11.13%
EY 20.34 3.38 3.52 6.51 7.32 7.15 10.00 12.54%
DY 8.55 4.95 1.43 3.70 2.73 2.53 3.98 13.57%
P/NAPS 0.97 0.93 1.09 0.90 1.22 1.38 1.57 -7.70%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 23/03/21 28/02/20 28/02/19 28/02/18 28/02/17 22/02/16 -
Price 5.49 2.88 2.98 2.48 3.43 3.88 5.64 -
P/RPS 1.28 1.04 1.39 1.15 1.30 1.50 2.00 -7.16%
P/EPS 7.69 28.13 24.22 14.10 12.79 13.74 11.24 -6.12%
EY 13.00 3.55 4.13 7.09 7.82 7.28 8.90 6.51%
DY 5.46 5.21 1.68 4.03 2.92 2.58 3.55 7.43%
P/NAPS 1.52 0.89 0.93 0.83 1.14 1.35 1.77 -2.50%

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