[TAANN] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.02%
YoY- 38.87%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 149,321 133,091 132,231 115,248 78,199 64,810 64,037 15.14%
PBT 33,375 20,686 28,776 26,174 18,196 9,968 18,576 10.25%
Tax -6,260 -3,365 -5,707 -3,555 -1,368 -1,004 -1,958 21.36%
NP 27,115 17,321 23,069 22,619 16,828 8,964 16,618 8.49%
-
NP to SH 27,081 17,212 23,069 22,619 16,288 8,964 16,618 8.47%
-
Tax Rate 18.76% 16.27% 19.83% 13.58% 7.52% 10.07% 10.54% -
Total Cost 122,206 115,770 109,162 92,629 61,371 55,846 47,419 17.08%
-
Net Worth 652,347 550,291 442,633 439,743 370,625 266,118 245,265 17.69%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 21,458 - - 16,531 - - 10,010 13.54%
Div Payout % 79.24% - - 73.09% - - 60.24% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 652,347 550,291 442,633 439,743 370,625 266,118 245,265 17.69%
NOSH 214,587 175,812 173,581 165,317 162,554 100,044 100,108 13.54%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.16% 13.01% 17.45% 19.63% 21.52% 13.83% 25.95% -
ROE 4.15% 3.13% 5.21% 5.14% 4.39% 3.37% 6.78% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 69.58 75.70 76.18 69.71 48.11 64.78 63.97 1.41%
EPS 12.62 9.79 13.29 13.24 10.02 8.96 16.60 -4.46%
DPS 10.00 0.00 0.00 10.00 0.00 0.00 10.00 0.00%
NAPS 3.04 3.13 2.55 2.66 2.28 2.66 2.45 3.65%
Adjusted Per Share Value based on latest NOSH - 165,317
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 33.91 30.22 30.03 26.17 17.76 14.72 14.54 15.15%
EPS 6.15 3.91 5.24 5.14 3.70 2.04 3.77 8.49%
DPS 4.87 0.00 0.00 3.75 0.00 0.00 2.27 13.55%
NAPS 1.4814 1.2497 1.0052 0.9986 0.8417 0.6043 0.557 17.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 7.29 4.24 4.44 4.62 2.51 3.61 3.03 -
P/RPS 10.48 5.60 5.83 6.63 5.22 5.57 4.74 14.13%
P/EPS 57.77 43.31 33.41 33.77 25.05 40.29 18.25 21.16%
EY 1.73 2.31 2.99 2.96 3.99 2.48 5.48 -17.47%
DY 1.37 0.00 0.00 2.16 0.00 0.00 3.30 -13.62%
P/NAPS 2.40 1.35 1.74 1.74 1.10 1.36 1.24 11.62%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 20/04/05 27/05/04 26/05/03 24/05/02 25/05/01 -
Price 7.36 4.51 4.48 4.76 2.53 3.89 2.92 -
P/RPS 10.58 5.96 5.88 6.83 5.26 6.00 4.56 15.05%
P/EPS 58.32 46.07 33.71 34.79 25.25 43.42 17.59 22.10%
EY 1.71 2.17 2.97 2.87 3.96 2.30 5.68 -18.12%
DY 1.36 0.00 0.00 2.10 0.00 0.00 3.42 -14.24%
P/NAPS 2.42 1.44 1.76 1.79 1.11 1.46 1.19 12.55%

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