[TAANN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.72%
YoY- 229.9%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 211,257 213,604 219,554 191,097 161,390 164,520 195,987 1.51%
PBT 44,124 43,966 32,774 22,820 -23,611 14,893 61,499 -6.42%
Tax -12,366 -13,886 -6,704 -6,304 5,863 -4,058 -14,752 -3.46%
NP 31,758 30,080 26,070 16,516 -17,748 10,835 46,747 -7.44%
-
NP to SH 29,424 28,043 27,915 21,051 -16,205 11,818 47,084 -8.97%
-
Tax Rate 28.03% 31.58% 20.46% 27.62% - 27.25% 23.99% -
Total Cost 179,499 183,524 193,484 174,581 179,138 153,685 149,240 3.76%
-
Net Worth 0 935,796 771,988 643,617 680,099 643,721 381,835 -
Dividend
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 37,057 30,884 - - - 10,728 28,637 5.29%
Div Payout % 125.94% 110.13% - - - 90.78% 60.82% -
Equity
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 0 935,796 771,988 643,617 680,099 643,721 381,835 -
NOSH 370,579 308,843 257,329 214,539 214,542 214,573 190,917 14.18%
Ratio Analysis
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.03% 14.08% 11.87% 8.64% -11.00% 6.59% 23.85% -
ROE 0.00% 3.00% 3.62% 3.27% -2.38% 1.84% 12.33% -
Per Share
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.01 69.16 85.32 89.07 75.23 76.67 102.66 -11.09%
EPS 7.94 9.08 9.04 8.18 -7.56 5.51 21.96 -18.40%
DPS 10.00 10.00 0.00 0.00 0.00 5.00 15.00 -7.78%
NAPS 0.00 3.03 3.00 3.00 3.17 3.00 2.00 -
Adjusted Per Share Value based on latest NOSH - 214,539
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.97 48.51 49.86 43.40 36.65 37.36 44.51 1.50%
EPS 6.68 6.37 6.34 4.78 -3.68 2.68 10.69 -8.97%
DPS 8.42 7.01 0.00 0.00 0.00 2.44 6.50 5.31%
NAPS 0.00 2.1251 1.7531 1.4616 1.5445 1.4618 0.8671 -
Price Multiplier on Financial Quarter End Date
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/11 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.50 4.50 3.33 3.34 2.50 4.86 6.60 -
P/RPS 7.89 6.51 3.90 3.75 3.32 6.34 6.43 4.17%
P/EPS 56.68 49.56 30.70 34.04 -33.10 88.24 26.76 16.19%
EY 1.76 2.02 3.26 2.94 -3.02 1.13 3.74 -13.99%
DY 2.22 2.22 0.00 0.00 0.00 1.03 2.27 -0.44%
P/NAPS 0.00 1.49 1.11 1.11 0.79 1.62 3.30 -
Price Multiplier on Announcement Date
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date - 28/02/12 21/02/11 23/02/10 26/02/09 26/02/08 05/02/07 -
Price 0.00 4.85 3.53 3.23 1.56 4.24 7.64 -
P/RPS 0.00 7.01 4.14 3.63 2.07 5.53 7.44 -
P/EPS 0.00 53.41 32.54 32.92 -20.65 76.98 30.98 -
EY 0.00 1.87 3.07 3.04 -4.84 1.30 3.23 -
DY 0.00 2.06 0.00 0.00 0.00 1.18 1.96 -
P/NAPS 0.00 1.60 1.18 1.08 0.49 1.41 3.82 -

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