[TAANN] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.09%
YoY- -28.58%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 231,315 177,210 221,430 174,257 170,365 132,339 139,683 8.76%
PBT 44,050 29,453 30,025 38,130 52,601 25,252 33,857 4.48%
Tax -12,301 -6,312 -7,816 -7,918 -10,540 -1,087 -7,883 7.69%
NP 31,749 23,141 22,209 30,212 42,061 24,165 25,974 3.40%
-
NP to SH 31,600 21,865 22,394 30,042 42,065 24,124 25,974 3.32%
-
Tax Rate 27.93% 21.43% 26.03% 20.77% 20.04% 4.30% 23.28% -
Total Cost 199,566 154,069 199,221 144,045 128,304 108,174 113,709 9.82%
-
Net Worth 787,426 730,976 704,240 675,945 612,597 457,434 402,205 11.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,866 - 10,735 10,729 35,512 17,392 - -
Div Payout % 40.72% - 47.94% 35.71% 84.42% 72.10% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 787,426 730,976 704,240 675,945 612,597 457,434 402,205 11.84%
NOSH 257,328 214,362 214,707 214,585 177,564 173,929 168,286 7.33%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.73% 13.06% 10.03% 17.34% 24.69% 18.26% 18.59% -
ROE 4.01% 2.99% 3.18% 4.44% 6.87% 5.27% 6.46% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 89.89 82.67 103.13 81.21 95.95 76.09 83.00 1.33%
EPS 12.28 10.20 10.43 14.00 23.69 13.87 15.00 -3.27%
DPS 5.00 0.00 5.00 5.00 20.00 10.00 0.00 -
NAPS 3.06 3.41 3.28 3.15 3.45 2.63 2.39 4.20%
Adjusted Per Share Value based on latest NOSH - 214,585
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 52.53 40.24 50.29 39.57 38.69 30.05 31.72 8.76%
EPS 7.18 4.97 5.09 6.82 9.55 5.48 5.90 3.32%
DPS 2.92 0.00 2.44 2.44 8.06 3.95 0.00 -
NAPS 1.7882 1.66 1.5993 1.535 1.3912 1.0388 0.9134 11.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.28 3.01 3.26 5.31 5.38 4.10 4.62 -
P/RPS 3.65 3.64 3.16 6.54 5.61 5.39 5.57 -6.79%
P/EPS 26.71 29.51 31.26 37.93 22.71 29.56 29.93 -1.87%
EY 3.74 3.39 3.20 2.64 4.40 3.38 3.34 1.90%
DY 1.52 0.00 1.53 0.94 3.72 2.44 0.00 -
P/NAPS 1.07 0.88 0.99 1.69 1.56 1.56 1.93 -9.35%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 19/11/09 20/11/08 19/11/07 31/10/06 25/10/05 22/10/04 -
Price 3.32 3.22 2.78 4.72 7.22 4.13 4.83 -
P/RPS 3.69 3.90 2.70 5.81 7.53 5.43 5.82 -7.31%
P/EPS 27.04 31.57 26.65 33.71 30.48 29.78 31.29 -2.40%
EY 3.70 3.17 3.75 2.97 3.28 3.36 3.20 2.44%
DY 1.51 0.00 1.80 1.06 2.77 2.42 0.00 -
P/NAPS 1.08 0.94 0.85 1.50 2.09 1.57 2.02 -9.90%

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