[TAANN] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 117.82%
YoY- 11.36%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 837,497 777,948 742,291 567,023 587,409 714,382 607,724 5.48%
PBT 133,479 170,427 139,488 90,321 74,953 174,097 66,085 12.41%
Tax -30,769 -42,121 -35,437 -30,838 -23,339 -45,003 -19,852 7.56%
NP 102,710 128,306 104,051 59,483 51,614 129,094 46,233 14.21%
-
NP to SH 93,618 127,954 102,039 61,493 55,219 125,226 47,065 12.13%
-
Tax Rate 23.05% 24.71% 25.41% 34.14% 31.14% 25.85% 30.04% -
Total Cost 734,787 649,642 638,240 507,540 535,795 585,288 561,491 4.58%
-
Net Worth 1,258,345 1,159,849 1,074,484 996,482 959,847 901,750 787,418 8.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 44,464 74,111 74,102 18,521 - 30,881 20,586 13.68%
Div Payout % 47.50% 57.92% 72.62% 30.12% - 24.66% 43.74% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,258,345 1,159,849 1,074,484 996,482 959,847 901,750 787,418 8.11%
NOSH 444,645 370,558 370,511 370,439 370,597 308,818 257,326 9.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.26% 16.49% 14.02% 10.49% 8.79% 18.07% 7.61% -
ROE 7.44% 11.03% 9.50% 6.17% 5.75% 13.89% 5.98% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 188.35 209.94 200.34 153.07 158.50 231.33 236.17 -3.69%
EPS 21.05 34.53 27.54 16.60 14.90 40.55 18.29 2.36%
DPS 10.00 20.00 20.00 5.00 0.00 10.00 8.00 3.78%
NAPS 2.83 3.13 2.90 2.69 2.59 2.92 3.06 -1.29%
Adjusted Per Share Value based on latest NOSH - 370,400
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 190.19 176.67 168.57 128.77 133.40 162.23 138.01 5.48%
EPS 21.26 29.06 23.17 13.96 12.54 28.44 10.69 12.12%
DPS 10.10 16.83 16.83 4.21 0.00 7.01 4.67 13.70%
NAPS 2.8576 2.6339 2.4401 2.2629 2.1797 2.0478 1.7882 8.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.58 3.70 3.93 3.80 3.92 3.58 3.28 -
P/RPS 1.90 1.76 1.96 2.48 2.47 1.55 1.39 5.34%
P/EPS 17.00 10.72 14.27 22.89 26.31 8.83 17.93 -0.88%
EY 5.88 9.33 7.01 4.37 3.80 11.33 5.58 0.87%
DY 2.79 5.41 5.09 1.32 0.00 2.79 2.44 2.25%
P/NAPS 1.27 1.18 1.36 1.41 1.51 1.23 1.07 2.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 16/11/15 25/11/14 25/11/13 20/11/12 23/11/11 26/11/10 -
Price 3.64 4.09 3.80 4.11 3.70 3.96 3.32 -
P/RPS 1.93 1.95 1.90 2.69 2.33 1.71 1.41 5.36%
P/EPS 17.29 11.84 13.80 24.76 24.83 9.77 18.15 -0.80%
EY 5.78 8.44 7.25 4.04 4.03 10.24 5.51 0.79%
DY 2.75 4.89 5.26 1.22 0.00 2.53 2.41 2.22%
P/NAPS 1.29 1.31 1.31 1.53 1.43 1.36 1.08 3.00%

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