[TAANN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 204.33%
YoY- -11.77%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 567,023 587,409 714,382 607,724 475,538 578,749 508,468 1.83%
PBT 90,321 74,953 174,097 66,085 73,369 71,312 105,344 -2.52%
Tax -30,838 -23,339 -45,003 -19,852 -16,907 -14,810 -20,752 6.81%
NP 59,483 51,614 129,094 46,233 56,462 56,502 84,592 -5.69%
-
NP to SH 61,493 55,219 125,226 47,065 53,343 56,595 84,662 -5.18%
-
Tax Rate 34.14% 31.14% 25.85% 30.04% 23.04% 20.77% 19.70% -
Total Cost 507,540 535,795 585,288 561,491 419,076 522,247 423,876 3.04%
-
Net Worth 996,482 959,847 901,750 787,418 731,107 703,949 676,008 6.67%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 18,521 - 30,881 20,586 6,432 32,192 42,921 -13.05%
Div Payout % 30.12% - 24.66% 43.74% 12.06% 56.88% 50.70% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 996,482 959,847 901,750 787,418 731,107 703,949 676,008 6.67%
NOSH 370,439 370,597 308,818 257,326 214,401 214,618 214,605 9.51%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.49% 8.79% 18.07% 7.61% 11.87% 9.76% 16.64% -
ROE 6.17% 5.75% 13.89% 5.98% 7.30% 8.04% 12.52% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 153.07 158.50 231.33 236.17 221.80 269.66 236.93 -7.01%
EPS 16.60 14.90 40.55 18.29 24.88 26.37 39.45 -13.42%
DPS 5.00 0.00 10.00 8.00 3.00 15.00 20.00 -20.61%
NAPS 2.69 2.59 2.92 3.06 3.41 3.28 3.15 -2.59%
Adjusted Per Share Value based on latest NOSH - 257,328
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 127.52 132.11 160.66 136.68 106.95 130.16 114.35 1.83%
EPS 13.83 12.42 28.16 10.58 12.00 12.73 19.04 -5.18%
DPS 4.17 0.00 6.95 4.63 1.45 7.24 9.65 -13.03%
NAPS 2.2411 2.1587 2.028 1.7709 1.6443 1.5832 1.5203 6.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.80 3.92 3.58 3.28 3.01 3.26 5.31 -
P/RPS 2.48 2.47 1.55 1.39 1.36 1.21 2.24 1.70%
P/EPS 22.89 26.31 8.83 17.93 12.10 12.36 13.46 9.24%
EY 4.37 3.80 11.33 5.58 8.27 8.09 7.43 -8.45%
DY 1.32 0.00 2.79 2.44 1.00 4.60 3.77 -16.03%
P/NAPS 1.41 1.51 1.23 1.07 0.88 0.99 1.69 -2.97%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 20/11/12 23/11/11 26/11/10 19/11/09 20/11/08 19/11/07 -
Price 4.11 3.70 3.96 3.32 3.22 2.78 4.72 -
P/RPS 2.69 2.33 1.71 1.41 1.45 1.03 1.99 5.14%
P/EPS 24.76 24.83 9.77 18.15 12.94 10.54 11.96 12.88%
EY 4.04 4.03 10.24 5.51 7.73 9.49 8.36 -11.40%
DY 1.22 0.00 2.53 2.41 0.93 5.40 4.24 -18.73%
P/NAPS 1.53 1.43 1.36 1.08 0.94 0.85 1.50 0.33%

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