[TAANN] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 5.25%
YoY- 81.7%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 532,364 528,924 460,992 312,796 259,240 256,148 210,016 16.76%
PBT 82,744 115,104 104,696 72,784 39,872 74,304 83,188 -0.08%
Tax -13,460 -22,828 -14,220 -5,472 -4,016 -7,832 -9,292 6.36%
NP 69,284 92,276 90,476 67,312 35,856 66,472 73,896 -1.06%
-
NP to SH 68,848 92,276 90,476 65,152 35,856 66,472 73,896 -1.17%
-
Tax Rate 16.27% 19.83% 13.58% 7.52% 10.07% 10.54% 11.17% -
Total Cost 463,080 436,648 370,516 245,484 223,384 189,676 136,120 22.62%
-
Net Worth 550,291 442,633 439,743 370,625 266,118 245,265 197,192 18.64%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 66,126 - - 40,043 - -
Div Payout % - - 73.09% - - 60.24% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 550,291 442,633 439,743 370,625 266,118 245,265 197,192 18.64%
NOSH 175,812 173,581 165,317 162,554 100,044 100,108 99,859 9.88%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.01% 17.45% 19.63% 21.52% 13.83% 25.95% 35.19% -
ROE 12.51% 20.85% 20.57% 17.58% 13.47% 27.10% 37.47% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 302.80 304.71 278.85 192.42 259.12 255.87 210.31 6.26%
EPS 39.16 53.16 52.96 40.08 35.84 66.40 74.00 -10.05%
DPS 0.00 0.00 40.00 0.00 0.00 40.00 0.00 -
NAPS 3.13 2.55 2.66 2.28 2.66 2.45 1.9747 7.97%
Adjusted Per Share Value based on latest NOSH - 162,554
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 119.73 118.95 103.68 70.35 58.30 57.61 47.23 16.76%
EPS 15.48 20.75 20.35 14.65 8.06 14.95 16.62 -1.17%
DPS 0.00 0.00 14.87 0.00 0.00 9.01 0.00 -
NAPS 1.2376 0.9955 0.989 0.8335 0.5985 0.5516 0.4435 18.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.24 4.44 4.62 2.51 3.61 3.03 4.58 -
P/RPS 1.40 1.46 1.66 1.30 1.39 1.18 2.18 -7.11%
P/EPS 10.83 8.35 8.44 6.26 10.07 4.56 6.19 9.76%
EY 9.24 11.97 11.85 15.97 9.93 21.91 16.16 -8.89%
DY 0.00 0.00 8.66 0.00 0.00 13.20 0.00 -
P/NAPS 1.35 1.74 1.74 1.10 1.36 1.24 2.32 -8.62%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 20/04/05 27/05/04 26/05/03 24/05/02 25/05/01 29/05/00 -
Price 4.51 4.48 4.76 2.53 3.89 2.92 4.06 -
P/RPS 1.49 1.47 1.71 1.31 1.50 1.14 1.93 -4.21%
P/EPS 11.52 8.43 8.70 6.31 10.85 4.40 5.49 13.14%
EY 8.68 11.87 11.50 15.84 9.21 22.74 18.23 -11.62%
DY 0.00 0.00 8.40 0.00 0.00 13.70 0.00 -
P/NAPS 1.44 1.76 1.79 1.11 1.46 1.19 2.06 -5.79%

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