[TAANN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.47%
YoY- -5.75%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 587,409 714,382 607,724 475,538 578,749 508,468 440,974 4.89%
PBT 74,953 174,097 66,085 73,369 71,312 105,344 103,105 -5.17%
Tax -23,339 -45,003 -19,852 -16,907 -14,810 -20,752 -19,538 3.00%
NP 51,614 129,094 46,233 56,462 56,502 84,592 83,567 -7.71%
-
NP to SH 55,219 125,226 47,065 53,343 56,595 84,662 83,347 -6.62%
-
Tax Rate 31.14% 25.85% 30.04% 23.04% 20.77% 19.70% 18.95% -
Total Cost 535,795 585,288 561,491 419,076 522,247 423,876 357,407 6.97%
-
Net Worth 959,847 901,750 787,418 731,107 703,949 676,008 609,210 7.86%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 30,881 20,586 6,432 32,192 42,921 52,974 -
Div Payout % - 24.66% 43.74% 12.06% 56.88% 50.70% 63.56% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 959,847 901,750 787,418 731,107 703,949 676,008 609,210 7.86%
NOSH 370,597 308,818 257,326 214,401 214,618 214,605 176,582 13.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.79% 18.07% 7.61% 11.87% 9.76% 16.64% 18.95% -
ROE 5.75% 13.89% 5.98% 7.30% 8.04% 12.52% 13.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 158.50 231.33 236.17 221.80 269.66 236.93 249.73 -7.29%
EPS 14.90 40.55 18.29 24.88 26.37 39.45 47.20 -17.46%
DPS 0.00 10.00 8.00 3.00 15.00 20.00 30.00 -
NAPS 2.59 2.92 3.06 3.41 3.28 3.15 3.45 -4.66%
Adjusted Per Share Value based on latest NOSH - 214,362
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 132.11 160.66 136.68 106.95 130.16 114.35 99.17 4.89%
EPS 12.42 28.16 10.58 12.00 12.73 19.04 18.74 -6.62%
DPS 0.00 6.95 4.63 1.45 7.24 9.65 11.91 -
NAPS 2.1587 2.028 1.7709 1.6443 1.5832 1.5203 1.3701 7.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.92 3.58 3.28 3.01 3.26 5.31 5.38 -
P/RPS 2.47 1.55 1.39 1.36 1.21 2.24 2.15 2.33%
P/EPS 26.31 8.83 17.93 12.10 12.36 13.46 11.40 14.94%
EY 3.80 11.33 5.58 8.27 8.09 7.43 8.77 -13.00%
DY 0.00 2.79 2.44 1.00 4.60 3.77 5.58 -
P/NAPS 1.51 1.23 1.07 0.88 0.99 1.69 1.56 -0.54%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 23/11/11 26/11/10 19/11/09 20/11/08 19/11/07 31/10/06 -
Price 3.70 3.96 3.32 3.22 2.78 4.72 7.22 -
P/RPS 2.33 1.71 1.41 1.45 1.03 1.99 2.89 -3.52%
P/EPS 24.83 9.77 18.15 12.94 10.54 11.96 15.30 8.39%
EY 4.03 10.24 5.51 7.73 9.49 8.36 6.54 -7.74%
DY 0.00 2.53 2.41 0.93 5.40 4.24 4.16 -
P/NAPS 1.43 1.36 1.08 0.94 0.85 1.50 2.09 -6.12%

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