[TAANN] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -11.66%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 209,966 211,257 213,604 219,554 191,097 161,390 164,520 4.99%
PBT 5,422 44,124 43,966 32,774 22,820 -23,611 14,893 -18.27%
Tax -5,544 -12,366 -13,886 -6,704 -6,304 5,863 -4,058 6.43%
NP -122 31,758 30,080 26,070 16,516 -17,748 10,835 -
-
NP to SH 3,086 29,424 28,043 27,915 21,051 -16,205 11,818 -23.52%
-
Tax Rate 102.25% 28.03% 31.58% 20.46% 27.62% - 27.25% -
Total Cost 210,088 179,499 183,524 193,484 174,581 179,138 153,685 6.44%
-
Net Worth 966,698 0 935,796 771,988 643,617 680,099 643,721 8.46%
Dividend
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 18,590 37,057 30,884 - - - 10,728 11.60%
Div Payout % 602.41% 125.94% 110.13% - - - 90.78% -
Equity
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 966,698 0 935,796 771,988 643,617 680,099 643,721 8.46%
NOSH 371,807 370,579 308,843 257,329 214,539 214,542 214,573 11.60%
Ratio Analysis
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -0.06% 15.03% 14.08% 11.87% 8.64% -11.00% 6.59% -
ROE 0.32% 0.00% 3.00% 3.62% 3.27% -2.38% 1.84% -
Per Share
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 56.47 57.01 69.16 85.32 89.07 75.23 76.67 -5.92%
EPS 0.83 7.94 9.08 9.04 8.18 -7.56 5.51 -31.48%
DPS 5.00 10.00 10.00 0.00 0.00 0.00 5.00 0.00%
NAPS 2.60 0.00 3.03 3.00 3.00 3.17 3.00 -2.81%
Adjusted Per Share Value based on latest NOSH - 257,329
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 47.22 47.51 48.04 49.38 42.98 36.30 37.00 4.99%
EPS 0.69 6.62 6.31 6.28 4.73 -3.64 2.66 -23.63%
DPS 4.18 8.33 6.95 0.00 0.00 0.00 2.41 11.62%
NAPS 2.1741 0.00 2.1046 1.7362 1.4475 1.5295 1.4477 8.46%
Price Multiplier on Financial Quarter End Date
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.50 4.50 4.50 3.33 3.34 2.50 4.86 -
P/RPS 6.20 7.89 6.51 3.90 3.75 3.32 6.34 -0.44%
P/EPS 421.69 56.68 49.56 30.70 34.04 -33.10 88.24 36.68%
EY 0.24 1.76 2.02 3.26 2.94 -3.02 1.13 -26.62%
DY 1.43 2.22 2.22 0.00 0.00 0.00 1.03 6.77%
P/NAPS 1.35 0.00 1.49 1.11 1.11 0.79 1.62 -3.57%
Price Multiplier on Announcement Date
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/13 - 28/02/12 21/02/11 23/02/10 26/02/09 26/02/08 -
Price 3.35 0.00 4.85 3.53 3.23 1.56 4.24 -
P/RPS 5.93 0.00 7.01 4.14 3.63 2.07 5.53 1.40%
P/EPS 403.61 0.00 53.41 32.54 32.92 -20.65 76.98 39.23%
EY 0.25 0.00 1.87 3.07 3.04 -4.84 1.30 -28.06%
DY 1.49 0.00 2.06 0.00 0.00 0.00 1.18 4.77%
P/NAPS 1.29 0.00 1.60 1.18 1.08 0.49 1.41 -1.76%

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