[TAANN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -72.37%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 874,128 888,584 847,268 601,128 658,268 725,752 719,728 3.28%
PBT 70,448 134,728 155,880 24,240 61,884 154,628 47,148 6.91%
Tax -22,592 -34,980 -40,900 -13,276 -19,560 -44,848 -17,392 4.45%
NP 47,856 99,748 114,980 10,964 42,324 109,780 29,756 8.23%
-
NP to SH 50,180 108,324 114,656 16,108 45,756 106,244 31,940 7.81%
-
Tax Rate 32.07% 25.96% 26.24% 54.77% 31.61% 29.00% 36.89% -
Total Cost 826,272 788,836 732,288 590,164 615,944 615,972 689,972 3.04%
-
Net Worth 1,189,423 1,085,462 1,044,347 949,485 918,211 836,465 755,569 7.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 74,107 148,186 148,134 - - - 25,758 19.23%
Div Payout % 147.68% 136.80% 129.20% - - - 80.65% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,189,423 1,085,462 1,044,347 949,485 918,211 836,465 755,569 7.84%
NOSH 370,537 370,465 370,335 369,449 309,162 257,374 214,650 9.51%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.47% 11.23% 13.57% 1.82% 6.43% 15.13% 4.13% -
ROE 4.22% 9.98% 10.98% 1.70% 4.98% 12.70% 4.23% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 235.91 239.86 228.78 162.71 212.92 281.98 335.30 -5.68%
EPS 13.56 29.24 30.96 4.36 14.80 41.28 14.88 -1.53%
DPS 20.00 40.00 40.00 0.00 0.00 0.00 12.00 8.87%
NAPS 3.21 2.93 2.82 2.57 2.97 3.25 3.52 -1.52%
Adjusted Per Share Value based on latest NOSH - 369,449
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 196.59 199.84 190.55 135.19 148.04 163.22 161.87 3.28%
EPS 11.29 24.36 25.79 3.62 10.29 23.89 7.18 7.82%
DPS 16.67 33.33 33.32 0.00 0.00 0.00 5.79 19.25%
NAPS 2.675 2.4412 2.3487 2.1354 2.065 1.8812 1.6993 7.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.05 3.90 4.18 3.49 5.19 4.64 4.09 -
P/RPS 2.14 1.63 1.83 2.14 2.44 1.65 1.22 9.80%
P/EPS 37.29 13.34 13.50 80.05 35.07 11.24 27.49 5.20%
EY 2.68 7.50 7.41 1.25 2.85 8.90 3.64 -4.97%
DY 3.96 10.26 9.57 0.00 0.00 0.00 2.93 5.14%
P/NAPS 1.57 1.33 1.48 1.36 1.75 1.43 1.16 5.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 27/05/15 26/05/14 23/05/13 24/05/12 27/05/11 27/05/10 -
Price 3.89 3.78 4.26 3.64 4.50 4.53 3.45 -
P/RPS 1.65 1.58 1.86 2.24 2.11 1.61 1.03 8.16%
P/EPS 28.72 12.93 13.76 83.49 30.41 10.97 23.19 3.62%
EY 3.48 7.74 7.27 1.20 3.29 9.11 4.31 -3.49%
DY 5.14 10.58 9.39 0.00 0.00 0.00 3.48 6.70%
P/NAPS 1.21 1.29 1.51 1.42 1.52 1.39 0.98 3.57%

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