[TAANN] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 32.53%
YoY- 38.87%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 597,284 532,364 528,924 460,992 312,796 259,240 256,148 15.14%
PBT 133,500 82,744 115,104 104,696 72,784 39,872 74,304 10.25%
Tax -25,040 -13,460 -22,828 -14,220 -5,472 -4,016 -7,832 21.36%
NP 108,460 69,284 92,276 90,476 67,312 35,856 66,472 8.49%
-
NP to SH 108,324 68,848 92,276 90,476 65,152 35,856 66,472 8.47%
-
Tax Rate 18.76% 16.27% 19.83% 13.58% 7.52% 10.07% 10.54% -
Total Cost 488,824 463,080 436,648 370,516 245,484 223,384 189,676 17.08%
-
Net Worth 652,347 550,291 442,633 439,743 370,625 266,118 245,265 17.69%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 85,835 - - 66,126 - - 40,043 13.54%
Div Payout % 79.24% - - 73.09% - - 60.24% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 652,347 550,291 442,633 439,743 370,625 266,118 245,265 17.69%
NOSH 214,587 175,812 173,581 165,317 162,554 100,044 100,108 13.54%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.16% 13.01% 17.45% 19.63% 21.52% 13.83% 25.95% -
ROE 16.61% 12.51% 20.85% 20.57% 17.58% 13.47% 27.10% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 278.34 302.80 304.71 278.85 192.42 259.12 255.87 1.41%
EPS 50.48 39.16 53.16 52.96 40.08 35.84 66.40 -4.46%
DPS 40.00 0.00 0.00 40.00 0.00 0.00 40.00 0.00%
NAPS 3.04 3.13 2.55 2.66 2.28 2.66 2.45 3.65%
Adjusted Per Share Value based on latest NOSH - 165,317
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 134.33 119.73 118.95 103.68 70.35 58.30 57.61 15.14%
EPS 24.36 15.48 20.75 20.35 14.65 8.06 14.95 8.47%
DPS 19.30 0.00 0.00 14.87 0.00 0.00 9.01 13.53%
NAPS 1.4671 1.2376 0.9955 0.989 0.8335 0.5985 0.5516 17.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 7.29 4.24 4.44 4.62 2.51 3.61 3.03 -
P/RPS 2.62 1.40 1.46 1.66 1.30 1.39 1.18 14.21%
P/EPS 14.44 10.83 8.35 8.44 6.26 10.07 4.56 21.17%
EY 6.92 9.24 11.97 11.85 15.97 9.93 21.91 -17.46%
DY 5.49 0.00 0.00 8.66 0.00 0.00 13.20 -13.59%
P/NAPS 2.40 1.35 1.74 1.74 1.10 1.36 1.24 11.62%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 20/04/05 27/05/04 26/05/03 24/05/02 25/05/01 -
Price 7.36 4.51 4.48 4.76 2.53 3.89 2.92 -
P/RPS 2.64 1.49 1.47 1.71 1.31 1.50 1.14 15.01%
P/EPS 14.58 11.52 8.43 8.70 6.31 10.85 4.40 22.08%
EY 6.86 8.68 11.87 11.50 15.84 9.21 22.74 -18.09%
DY 5.43 0.00 0.00 8.40 0.00 0.00 13.70 -14.28%
P/NAPS 2.42 1.44 1.76 1.79 1.11 1.46 1.19 12.55%

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