[TAANN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 116.42%
YoY- -67.97%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 479,035 457,584 350,209 352,556 459,945 367,736 298,328 8.20%
PBT 79,108 78,317 44,205 33,338 109,141 22,035 43,916 10.30%
Tax -21,190 -21,201 -17,568 -11,450 -29,787 -7,551 -10,595 12.24%
NP 57,918 57,116 26,637 21,888 79,354 14,484 33,321 9.64%
-
NP to SH 60,530 58,434 28,231 24,756 77,295 15,465 31,477 11.50%
-
Tax Rate 26.79% 27.07% 39.74% 34.35% 27.29% 34.27% 24.13% -
Total Cost 421,117 400,468 323,572 330,668 380,591 353,252 265,007 8.02%
-
Net Worth 1,118,730 1,033,803 989,196 930,203 889,371 757,162 707,589 7.93%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 37,044 37,053 - - 30,880 6,434 6,432 33.86%
Div Payout % 61.20% 63.41% - - 39.95% 41.61% 20.44% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,118,730 1,033,803 989,196 930,203 889,371 757,162 707,589 7.93%
NOSH 370,440 370,538 370,485 370,598 308,809 214,493 214,420 9.53%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.09% 12.48% 7.61% 6.21% 17.25% 3.94% 11.17% -
ROE 5.41% 5.65% 2.85% 2.66% 8.69% 2.04% 4.45% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 129.31 123.49 94.53 95.13 148.94 171.44 139.13 -1.21%
EPS 16.34 15.77 7.62 6.68 25.03 7.21 14.68 1.80%
DPS 10.00 10.00 0.00 0.00 10.00 3.00 3.00 22.20%
NAPS 3.02 2.79 2.67 2.51 2.88 3.53 3.30 -1.46%
Adjusted Per Share Value based on latest NOSH - 370,947
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 108.79 103.91 79.53 80.06 104.45 83.51 67.75 8.20%
EPS 13.75 13.27 6.41 5.62 17.55 3.51 7.15 11.50%
DPS 8.41 8.41 0.00 0.00 7.01 1.46 1.46 33.86%
NAPS 2.5406 2.3477 2.2464 2.1124 2.0197 1.7195 1.6069 7.93%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.81 4.35 3.82 4.50 4.61 3.54 2.92 -
P/RPS 2.95 3.52 4.04 4.73 3.10 2.06 2.10 5.82%
P/EPS 23.32 27.58 50.13 67.37 18.42 49.10 19.89 2.68%
EY 4.29 3.63 1.99 1.48 5.43 2.04 5.03 -2.61%
DY 2.62 2.30 0.00 0.00 2.17 0.85 1.03 16.82%
P/NAPS 1.26 1.56 1.43 1.79 1.60 1.00 0.88 6.16%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 27/08/13 17/08/12 22/08/11 27/08/10 17/08/09 -
Price 3.25 3.88 3.80 4.50 4.40 3.88 3.28 -
P/RPS 2.51 3.14 4.02 4.73 2.95 2.26 2.36 1.03%
P/EPS 19.89 24.60 49.87 67.37 17.58 53.81 22.34 -1.91%
EY 5.03 4.06 2.01 1.48 5.69 1.86 4.48 1.94%
DY 3.08 2.58 0.00 0.00 2.27 0.77 0.91 22.52%
P/NAPS 1.08 1.39 1.42 1.79 1.53 1.10 0.99 1.46%

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