[TAANN] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.67%
YoY- 101.87%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 184,890 137,518 142,679 124,076 87,150 65,869 64,638 19.13%
PBT 33,839 29,818 25,706 37,343 16,671 15,389 14,689 14.91%
Tax -6,574 -5,633 -5,105 -10,728 -2,947 -1,575 -2,008 21.84%
NP 27,265 24,185 20,601 26,615 13,724 13,814 12,681 13.60%
-
NP to SH 27,539 24,070 20,572 26,615 13,184 13,814 12,681 13.79%
-
Tax Rate 19.43% 18.89% 19.86% 28.73% 17.68% 10.23% 13.67% -
Total Cost 157,625 113,333 122,078 97,461 73,426 52,055 51,957 20.30%
-
Net Worth 658,961 558,579 446,160 389,182 380,835 279,688 246,849 17.77%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 10,732 17,620 17,360 16,775 16,137 100 - -
Div Payout % 38.97% 73.21% 84.39% 63.03% 122.40% 0.73% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 658,961 558,579 446,160 389,182 380,835 279,688 246,849 17.77%
NOSH 214,645 176,207 173,603 167,751 161,370 100,246 100,007 13.56%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.75% 17.59% 14.44% 21.45% 15.75% 20.97% 19.62% -
ROE 4.18% 4.31% 4.61% 6.84% 3.46% 4.94% 5.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 86.14 78.04 82.19 73.96 54.01 65.71 64.63 4.90%
EPS 12.83 13.66 11.85 15.43 8.17 13.78 12.68 0.19%
DPS 5.00 10.00 10.00 10.00 10.00 0.10 0.00 -
NAPS 3.07 3.17 2.57 2.32 2.36 2.79 2.4683 3.70%
Adjusted Per Share Value based on latest NOSH - 167,751
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 41.58 30.93 32.09 27.90 19.60 14.81 14.54 19.12%
EPS 6.19 5.41 4.63 5.99 2.97 3.11 2.85 13.79%
DPS 2.41 3.96 3.90 3.77 3.63 0.02 0.00 -
NAPS 1.482 1.2562 1.0034 0.8753 0.8565 0.629 0.5552 17.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 7.92 4.44 4.51 4.86 2.71 3.89 3.35 -
P/RPS 9.19 5.69 5.49 6.57 5.02 5.92 5.18 10.02%
P/EPS 61.73 32.50 38.06 30.63 33.17 28.23 26.42 15.18%
EY 1.62 3.08 2.63 3.26 3.01 3.54 3.79 -13.20%
DY 0.63 2.25 2.22 2.06 3.69 0.03 0.00 -
P/NAPS 2.58 1.40 1.75 2.09 1.15 1.39 1.36 11.25%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 28/08/06 25/07/05 30/08/04 01/10/03 22/08/02 11/09/01 -
Price 5.14 5.28 4.44 4.55 2.90 4.03 3.51 -
P/RPS 5.97 6.77 5.40 6.15 5.37 6.13 5.43 1.59%
P/EPS 40.06 38.65 37.47 28.68 35.50 29.25 27.68 6.35%
EY 2.50 2.59 2.67 3.49 2.82 3.42 3.61 -5.93%
DY 0.97 1.89 2.25 2.20 3.45 0.02 0.00 -
P/NAPS 1.67 1.67 1.73 1.96 1.23 1.44 1.42 2.73%

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