[TAANN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 123.05%
YoY- -55.9%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 777,948 742,291 567,023 587,409 714,382 607,724 475,538 8.54%
PBT 170,427 139,488 90,321 74,953 174,097 66,085 73,369 15.07%
Tax -42,121 -35,437 -30,838 -23,339 -45,003 -19,852 -16,907 16.42%
NP 128,306 104,051 59,483 51,614 129,094 46,233 56,462 14.65%
-
NP to SH 127,954 102,039 61,493 55,219 125,226 47,065 53,343 15.69%
-
Tax Rate 24.71% 25.41% 34.14% 31.14% 25.85% 30.04% 23.04% -
Total Cost 649,642 638,240 507,540 535,795 585,288 561,491 419,076 7.57%
-
Net Worth 1,159,849 1,074,484 996,482 959,847 901,750 787,418 731,107 7.99%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 74,111 74,102 18,521 - 30,881 20,586 6,432 50.25%
Div Payout % 57.92% 72.62% 30.12% - 24.66% 43.74% 12.06% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,159,849 1,074,484 996,482 959,847 901,750 787,418 731,107 7.99%
NOSH 370,558 370,511 370,439 370,597 308,818 257,326 214,401 9.54%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.49% 14.02% 10.49% 8.79% 18.07% 7.61% 11.87% -
ROE 11.03% 9.50% 6.17% 5.75% 13.89% 5.98% 7.30% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 209.94 200.34 153.07 158.50 231.33 236.17 221.80 -0.91%
EPS 34.53 27.54 16.60 14.90 40.55 18.29 24.88 5.61%
DPS 20.00 20.00 5.00 0.00 10.00 8.00 3.00 37.16%
NAPS 3.13 2.90 2.69 2.59 2.92 3.06 3.41 -1.41%
Adjusted Per Share Value based on latest NOSH - 370,596
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 176.67 168.57 128.77 133.40 162.23 138.01 107.99 8.54%
EPS 29.06 23.17 13.96 12.54 28.44 10.69 12.11 15.69%
DPS 16.83 16.83 4.21 0.00 7.01 4.67 1.46 50.27%
NAPS 2.6339 2.4401 2.2629 2.1797 2.0478 1.7882 1.6603 7.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.70 3.93 3.80 3.92 3.58 3.28 3.01 -
P/RPS 1.76 1.96 2.48 2.47 1.55 1.39 1.36 4.38%
P/EPS 10.72 14.27 22.89 26.31 8.83 17.93 12.10 -1.99%
EY 9.33 7.01 4.37 3.80 11.33 5.58 8.27 2.02%
DY 5.41 5.09 1.32 0.00 2.79 2.44 1.00 32.47%
P/NAPS 1.18 1.36 1.41 1.51 1.23 1.07 0.88 5.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 25/11/14 25/11/13 20/11/12 23/11/11 26/11/10 19/11/09 -
Price 4.09 3.80 4.11 3.70 3.96 3.32 3.22 -
P/RPS 1.95 1.90 2.69 2.33 1.71 1.41 1.45 5.05%
P/EPS 11.84 13.80 24.76 24.83 9.77 18.15 12.94 -1.46%
EY 8.44 7.25 4.04 4.03 10.24 5.51 7.73 1.47%
DY 4.89 5.26 1.22 0.00 2.53 2.41 0.93 31.85%
P/NAPS 1.31 1.31 1.53 1.43 1.36 1.08 0.94 5.68%

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