[TAANN] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 6.97%
YoY- -30.7%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,187,447 1,894,353 1,217,759 944,579 962,220 1,172,939 1,147,072 11.35%
PBT 553,635 465,389 134,454 86,680 121,775 197,497 176,430 20.98%
Tax -158,756 -72,997 -57,979 -16,389 -30,477 -56,339 -45,326 23.22%
NP 394,879 392,392 76,475 70,291 91,298 141,158 131,104 20.16%
-
NP to SH 314,915 314,422 45,090 54,190 78,198 119,252 121,649 17.16%
-
Tax Rate 28.68% 15.69% 43.12% 18.91% 25.03% 28.53% 25.69% -
Total Cost 1,792,568 1,501,961 1,141,284 874,288 870,922 1,031,781 1,015,968 9.92%
-
Net Worth 1,735,420 1,594,472 1,431,501 1,413,883 1,333,935 1,338,980 1,271,623 5.31%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 176,184 132,138 66,069 22,023 44,464 44,484 44,462 25.78%
Div Payout % 55.95% 42.03% 146.53% 40.64% 56.86% 37.30% 36.55% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,735,420 1,594,472 1,431,501 1,413,883 1,333,935 1,338,980 1,271,623 5.31%
NOSH 444,645 444,645 444,645 444,645 444,645 444,645 444,645 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 18.05% 20.71% 6.28% 7.44% 9.49% 12.03% 11.43% -
ROE 18.15% 19.72% 3.15% 3.83% 5.86% 8.91% 9.57% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 496.63 430.08 276.47 214.45 216.40 263.67 257.99 11.52%
EPS 71.50 71.38 10.24 12.29 17.59 26.82 27.36 17.35%
DPS 40.00 30.00 15.00 5.00 10.00 10.00 10.00 25.97%
NAPS 3.94 3.62 3.25 3.21 3.00 3.01 2.86 5.48%
Adjusted Per Share Value based on latest NOSH - 444,645
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 496.75 430.19 276.54 214.51 218.51 266.37 260.49 11.35%
EPS 71.51 71.40 10.24 12.31 17.76 27.08 27.63 17.16%
DPS 40.01 30.01 15.00 5.00 10.10 10.10 10.10 25.77%
NAPS 3.941 3.6209 3.2508 3.2108 3.0293 3.0407 2.8878 5.31%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.78 3.51 3.03 3.50 2.70 3.66 3.95 -
P/RPS 0.76 0.82 1.10 1.63 1.25 1.39 1.53 -11.00%
P/EPS 5.29 4.92 29.60 28.45 15.35 13.65 13.99 -14.95%
EY 18.91 20.34 3.38 3.52 6.51 7.32 7.15 17.58%
DY 10.58 8.55 4.95 1.43 3.70 2.73 2.53 26.91%
P/NAPS 0.96 0.97 0.93 1.09 0.90 1.22 1.38 -5.86%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 28/02/22 23/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 3.43 5.49 2.88 2.98 2.48 3.43 3.88 -
P/RPS 0.69 1.28 1.04 1.39 1.15 1.30 1.50 -12.13%
P/EPS 4.80 7.69 28.13 24.22 14.10 12.79 13.74 -16.07%
EY 20.84 13.00 3.55 4.13 7.09 7.82 7.28 19.14%
DY 11.66 5.46 5.21 1.68 4.03 2.92 2.58 28.56%
P/NAPS 0.87 1.52 0.89 0.93 0.83 1.14 1.35 -7.05%

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