[TAANN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -16.95%
YoY- 57.34%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 719,728 545,448 654,480 597,284 532,364 528,924 460,992 7.70%
PBT 47,148 45,648 66,580 133,500 82,744 115,104 104,696 -12.44%
Tax -17,392 -13,524 -11,188 -25,040 -13,460 -22,828 -14,220 3.41%
NP 29,756 32,124 55,392 108,460 69,284 92,276 90,476 -16.91%
-
NP to SH 31,940 34,840 55,608 108,324 68,848 92,276 90,476 -15.92%
-
Tax Rate 36.89% 29.63% 16.80% 18.76% 16.27% 19.83% 13.58% -
Total Cost 689,972 513,324 599,088 488,824 463,080 436,648 370,516 10.91%
-
Net Worth 755,569 675,775 684,373 652,347 550,291 442,633 439,743 9.43%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 25,758 - 42,907 85,835 - - 66,126 -14.53%
Div Payout % 80.65% - 77.16% 79.24% - - 73.09% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 755,569 675,775 684,373 652,347 550,291 442,633 439,743 9.43%
NOSH 214,650 214,532 214,537 214,587 175,812 173,581 165,317 4.44%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.13% 5.89% 8.46% 18.16% 13.01% 17.45% 19.63% -
ROE 4.23% 5.16% 8.13% 16.61% 12.51% 20.85% 20.57% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 335.30 254.25 305.07 278.34 302.80 304.71 278.85 3.11%
EPS 14.88 16.24 25.92 50.48 39.16 53.16 52.96 -19.06%
DPS 12.00 0.00 20.00 40.00 0.00 0.00 40.00 -18.17%
NAPS 3.52 3.15 3.19 3.04 3.13 2.55 2.66 4.77%
Adjusted Per Share Value based on latest NOSH - 214,587
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 163.44 123.87 148.63 135.64 120.90 120.11 104.69 7.70%
EPS 7.25 7.91 12.63 24.60 15.63 20.96 20.55 -15.93%
DPS 5.85 0.00 9.74 19.49 0.00 0.00 15.02 -14.53%
NAPS 1.7158 1.5346 1.5542 1.4814 1.2497 1.0052 0.9986 9.43%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.09 2.05 4.72 7.29 4.24 4.44 4.62 -
P/RPS 1.22 0.81 1.55 2.62 1.40 1.46 1.66 -5.00%
P/EPS 27.49 12.62 18.21 14.44 10.83 8.35 8.44 21.73%
EY 3.64 7.92 5.49 6.92 9.24 11.97 11.85 -17.85%
DY 2.93 0.00 4.24 5.49 0.00 0.00 8.66 -16.51%
P/NAPS 1.16 0.65 1.48 2.40 1.35 1.74 1.74 -6.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 22/05/09 26/05/08 25/05/07 26/05/06 20/04/05 27/05/04 -
Price 3.45 2.49 5.28 7.36 4.51 4.48 4.76 -
P/RPS 1.03 0.98 1.73 2.64 1.49 1.47 1.71 -8.09%
P/EPS 23.19 15.33 20.37 14.58 11.52 8.43 8.70 17.74%
EY 4.31 6.52 4.91 6.86 8.68 11.87 11.50 -15.08%
DY 3.48 0.00 3.79 5.43 0.00 0.00 8.40 -13.65%
P/NAPS 0.98 0.79 1.66 2.42 1.44 1.76 1.79 -9.54%

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