[TAANN] YoY 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- 37.42%
YoY- 9.19%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 349,884 298,913 284,707 216,814 234,853 254,437 231,315 7.13%
PBT 75,951 91,319 61,171 46,116 41,615 64,956 44,050 9.49%
Tax -18,336 -20,931 -14,236 -13,270 -11,889 -15,216 -12,301 6.87%
NP 57,615 70,388 46,935 32,846 29,726 49,740 31,749 10.43%
-
NP to SH 52,061 67,424 43,605 33,262 30,463 47,931 31,600 8.66%
-
Tax Rate 24.14% 22.92% 23.27% 28.78% 28.57% 23.43% 27.93% -
Total Cost 292,269 228,525 237,772 183,968 205,127 204,697 199,566 6.55%
-
Net Worth 1,258,345 1,159,544 1,074,379 996,378 959,843 901,794 787,426 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 22,232 37,046 37,047 18,520 - - 12,866 9.53%
Div Payout % 42.70% 54.95% 84.96% 55.68% - - 40.72% -
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 1,159,544 1,074,379 996,378 959,843 901,794 787,426 8.11%
NOSH 444,645 370,461 370,475 370,400 370,596 308,833 257,328 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 16.47% 23.55% 16.49% 15.15% 12.66% 19.55% 13.73% -
ROE 4.14% 5.81% 4.06% 3.34% 3.17% 5.32% 4.01% -
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 78.69 80.69 76.85 58.53 63.37 82.39 89.89 -2.19%
EPS 11.71 18.20 11.77 8.98 8.22 15.52 12.28 -0.78%
DPS 5.00 10.00 10.00 5.00 0.00 0.00 5.00 0.00%
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 78.69 67.23 64.03 48.76 52.82 57.22 52.02 7.13%
EPS 11.71 15.16 9.81 7.48 6.85 10.78 7.11 8.66%
DPS 5.00 8.33 8.33 4.17 0.00 0.00 2.89 9.55%
NAPS 2.83 2.6078 2.4163 2.2408 2.1587 2.0281 1.7709 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 4.55 4.59 5.11 6.49 6.19 4.35 3.65 3.73%
P/EPS 30.58 20.33 33.39 42.32 47.69 23.07 26.71 2.27%
EY 3.27 4.92 2.99 2.36 2.10 4.34 3.74 -2.21%
DY 1.40 2.70 2.54 1.32 0.00 0.00 1.52 -1.36%
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 4.63 5.07 4.94 7.02 5.84 4.81 3.69 3.85%
P/EPS 31.09 22.47 32.29 45.77 45.01 25.52 27.04 2.35%
EY 3.22 4.45 3.10 2.18 2.22 3.92 3.70 -2.28%
DY 1.37 2.44 2.63 1.22 0.00 0.00 1.51 -1.60%
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