[TAANN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -70.15%
YoY- -56.93%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 888,584 847,268 601,128 658,268 725,752 719,728 545,448 8.46%
PBT 134,728 155,880 24,240 61,884 154,628 47,148 45,648 19.75%
Tax -34,980 -40,900 -13,276 -19,560 -44,848 -17,392 -13,524 17.15%
NP 99,748 114,980 10,964 42,324 109,780 29,756 32,124 20.77%
-
NP to SH 108,324 114,656 16,108 45,756 106,244 31,940 34,840 20.80%
-
Tax Rate 25.96% 26.24% 54.77% 31.61% 29.00% 36.89% 29.63% -
Total Cost 788,836 732,288 590,164 615,944 615,972 689,972 513,324 7.41%
-
Net Worth 1,085,462 1,044,347 949,485 918,211 836,465 755,569 675,775 8.21%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 148,186 148,134 - - - 25,758 - -
Div Payout % 136.80% 129.20% - - - 80.65% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,085,462 1,044,347 949,485 918,211 836,465 755,569 675,775 8.21%
NOSH 370,465 370,335 369,449 309,162 257,374 214,650 214,532 9.52%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.23% 13.57% 1.82% 6.43% 15.13% 4.13% 5.89% -
ROE 9.98% 10.98% 1.70% 4.98% 12.70% 4.23% 5.16% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 239.86 228.78 162.71 212.92 281.98 335.30 254.25 -0.96%
EPS 29.24 30.96 4.36 14.80 41.28 14.88 16.24 10.29%
DPS 40.00 40.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.93 2.82 2.57 2.97 3.25 3.52 3.15 -1.19%
Adjusted Per Share Value based on latest NOSH - 309,162
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 201.79 192.41 136.51 149.49 164.81 163.44 123.87 8.46%
EPS 24.60 26.04 3.66 10.39 24.13 7.25 7.91 20.80%
DPS 33.65 33.64 0.00 0.00 0.00 5.85 0.00 -
NAPS 2.465 2.3716 2.1562 2.0852 1.8995 1.7158 1.5346 8.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.90 4.18 3.49 5.19 4.64 4.09 2.05 -
P/RPS 1.63 1.83 2.14 2.44 1.65 1.22 0.81 12.35%
P/EPS 13.34 13.50 80.05 35.07 11.24 27.49 12.62 0.92%
EY 7.50 7.41 1.25 2.85 8.90 3.64 7.92 -0.90%
DY 10.26 9.57 0.00 0.00 0.00 2.93 0.00 -
P/NAPS 1.33 1.48 1.36 1.75 1.43 1.16 0.65 12.66%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 23/05/13 24/05/12 27/05/11 27/05/10 22/05/09 -
Price 3.78 4.26 3.64 4.50 4.53 3.45 2.49 -
P/RPS 1.58 1.86 2.24 2.11 1.61 1.03 0.98 8.28%
P/EPS 12.93 13.76 83.49 30.41 10.97 23.19 15.33 -2.79%
EY 7.74 7.27 1.20 3.29 9.11 4.31 6.52 2.89%
DY 10.58 9.39 0.00 0.00 0.00 3.48 0.00 -
P/NAPS 1.29 1.51 1.42 1.52 1.39 0.98 0.79 8.51%

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