[TAANN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 55.0%
YoY- 1.58%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 607,724 475,538 578,749 508,468 440,974 407,249 379,007 8.18%
PBT 66,085 73,369 71,312 105,344 103,105 79,857 97,374 -6.25%
Tax -19,852 -16,907 -14,810 -20,752 -19,538 -11,903 -22,166 -1.81%
NP 46,233 56,462 56,502 84,592 83,567 67,954 75,208 -7.78%
-
NP to SH 47,065 53,343 56,595 84,662 83,347 67,765 75,208 -7.51%
-
Tax Rate 30.04% 23.04% 20.77% 19.70% 18.95% 14.91% 22.76% -
Total Cost 561,491 419,076 522,247 423,876 357,407 339,295 303,799 10.77%
-
Net Worth 787,418 731,107 703,949 676,008 609,210 456,862 399,418 11.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 20,586 6,432 32,192 42,921 52,974 34,742 33,424 -7.75%
Div Payout % 43.74% 12.06% 56.88% 50.70% 63.56% 51.27% 44.44% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 787,418 731,107 703,949 676,008 609,210 456,862 399,418 11.97%
NOSH 257,326 214,401 214,618 214,605 176,582 173,711 167,120 7.45%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.61% 11.87% 9.76% 16.64% 18.95% 16.69% 19.84% -
ROE 5.98% 7.30% 8.04% 12.52% 13.68% 14.83% 18.83% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 236.17 221.80 269.66 236.93 249.73 234.44 226.79 0.67%
EPS 18.29 24.88 26.37 39.45 47.20 39.01 43.69 -13.50%
DPS 8.00 3.00 15.00 20.00 30.00 20.00 20.00 -14.15%
NAPS 3.06 3.41 3.28 3.15 3.45 2.63 2.39 4.20%
Adjusted Per Share Value based on latest NOSH - 214,585
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 138.01 107.99 131.43 115.47 100.14 92.48 86.07 8.18%
EPS 10.69 12.11 12.85 19.23 18.93 15.39 17.08 -7.50%
DPS 4.67 1.46 7.31 9.75 12.03 7.89 7.59 -7.77%
NAPS 1.7882 1.6603 1.5986 1.5352 1.3835 1.0375 0.907 11.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.28 3.01 3.26 5.31 5.38 4.10 4.62 -
P/RPS 1.39 1.36 1.21 2.24 2.15 1.75 2.04 -6.19%
P/EPS 17.93 12.10 12.36 13.46 11.40 10.51 10.27 9.72%
EY 5.58 8.27 8.09 7.43 8.77 9.51 9.74 -8.86%
DY 2.44 1.00 4.60 3.77 5.58 4.88 4.33 -9.11%
P/NAPS 1.07 0.88 0.99 1.69 1.56 1.56 1.93 -9.35%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 19/11/09 20/11/08 19/11/07 31/10/06 25/10/05 22/10/04 -
Price 3.32 3.22 2.78 4.72 7.22 4.13 4.83 -
P/RPS 1.41 1.45 1.03 1.99 2.89 1.76 2.13 -6.64%
P/EPS 18.15 12.94 10.54 11.96 15.30 10.59 10.73 9.15%
EY 5.51 7.73 9.49 8.36 6.54 9.45 9.32 -8.38%
DY 2.41 0.93 5.40 4.24 4.16 4.84 4.14 -8.61%
P/NAPS 1.08 0.94 0.85 1.50 2.09 1.57 2.02 -9.90%

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