[TAANN] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 601.04%
YoY- 14.04%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 487,613 479,035 457,584 350,209 352,556 459,945 367,736 4.81%
PBT 57,528 79,108 78,317 44,205 33,338 109,141 22,035 17.32%
Tax -12,433 -21,190 -21,201 -17,568 -11,450 -29,787 -7,551 8.65%
NP 45,095 57,918 57,116 26,637 21,888 79,354 14,484 20.81%
-
NP to SH 41,557 60,530 58,434 28,231 24,756 77,295 15,465 17.89%
-
Tax Rate 21.61% 26.79% 27.07% 39.74% 34.35% 27.29% 34.27% -
Total Cost 442,518 421,117 400,468 323,572 330,668 380,591 353,252 3.82%
-
Net Worth 1,200,541 1,118,730 1,033,803 989,196 930,203 889,371 757,162 7.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 22,232 37,044 37,053 - - 30,880 6,434 22.93%
Div Payout % 53.50% 61.20% 63.41% - - 39.95% 41.61% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,200,541 1,118,730 1,033,803 989,196 930,203 889,371 757,162 7.97%
NOSH 444,645 370,440 370,538 370,485 370,598 308,809 214,493 12.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.25% 12.09% 12.48% 7.61% 6.21% 17.25% 3.94% -
ROE 3.46% 5.41% 5.65% 2.85% 2.66% 8.69% 2.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 109.66 129.31 123.49 94.53 95.13 148.94 171.44 -7.17%
EPS 9.35 16.34 15.77 7.62 6.68 25.03 7.21 4.42%
DPS 5.00 10.00 10.00 0.00 0.00 10.00 3.00 8.87%
NAPS 2.70 3.02 2.79 2.67 2.51 2.88 3.53 -4.36%
Adjusted Per Share Value based on latest NOSH - 370,658
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 109.66 107.73 102.91 78.76 79.29 103.44 82.70 4.81%
EPS 9.35 13.61 13.14 6.35 5.57 17.38 3.48 17.88%
DPS 5.00 8.33 8.33 0.00 0.00 6.95 1.45 22.89%
NAPS 2.70 2.516 2.325 2.2247 2.092 2.0002 1.7028 7.97%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.30 3.81 4.35 3.82 4.50 4.61 3.54 -
P/RPS 3.01 2.95 3.52 4.04 4.73 3.10 2.06 6.51%
P/EPS 35.31 23.32 27.58 50.13 67.37 18.42 49.10 -5.34%
EY 2.83 4.29 3.63 1.99 1.48 5.43 2.04 5.60%
DY 1.52 2.62 2.30 0.00 0.00 2.17 0.85 10.16%
P/NAPS 1.22 1.26 1.56 1.43 1.79 1.60 1.00 3.36%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 29/08/14 27/08/13 17/08/12 22/08/11 27/08/10 -
Price 3.64 3.25 3.88 3.80 4.50 4.40 3.88 -
P/RPS 3.32 2.51 3.14 4.02 4.73 2.95 2.26 6.61%
P/EPS 38.95 19.89 24.60 49.87 67.37 17.58 53.81 -5.23%
EY 2.57 5.03 4.06 2.01 1.48 5.69 1.86 5.53%
DY 1.37 3.08 2.58 0.00 0.00 2.27 0.77 10.06%
P/NAPS 1.35 1.08 1.39 1.42 1.79 1.53 1.10 3.46%

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