[TAANN] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7.01%
YoY- -50.48%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 777,417 910,814 736,043 681,148 696,096 700,563 523,447 6.80%
PBT 121,428 185,965 74,308 50,330 94,311 181,314 92,881 4.56%
Tax -37,702 -48,792 -20,167 -12,548 -18,971 -38,126 -13,425 18.76%
NP 83,726 137,173 54,141 37,782 75,340 143,188 79,456 0.87%
-
NP to SH 82,223 136,810 58,381 37,666 76,062 143,769 79,239 0.61%
-
Tax Rate 31.05% 26.24% 27.14% 24.93% 20.12% 21.03% 14.45% -
Total Cost 693,691 773,641 681,902 643,366 620,756 557,375 443,991 7.71%
-
Net Worth 931,077 617,577 642,979 707,449 703,847 658,961 558,579 8.88%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 67,942 43,745 6,439 17,166 42,914 96,341 61,335 1.71%
Div Payout % 82.63% 31.98% 11.03% 45.58% 56.42% 67.01% 77.41% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 931,077 617,577 642,979 707,449 703,847 658,961 558,579 8.88%
NOSH 370,947 308,788 214,326 214,378 214,587 214,645 176,207 13.19%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.77% 15.06% 7.36% 5.55% 10.82% 20.44% 15.18% -
ROE 8.83% 22.15% 9.08% 5.32% 10.81% 21.82% 14.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 209.58 294.96 343.42 317.73 324.39 326.38 297.06 -5.64%
EPS 22.17 44.31 27.24 17.57 35.45 66.98 44.97 -11.10%
DPS 18.32 14.17 3.00 8.00 20.00 44.88 35.00 -10.21%
NAPS 2.51 2.00 3.00 3.30 3.28 3.07 3.17 -3.81%
Adjusted Per Share Value based on latest NOSH - 214,378
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 176.55 206.84 167.15 154.68 158.08 159.09 118.87 6.80%
EPS 18.67 31.07 13.26 8.55 17.27 32.65 17.99 0.61%
DPS 15.43 9.93 1.46 3.90 9.75 21.88 13.93 1.71%
NAPS 2.1144 1.4025 1.4602 1.6066 1.5984 1.4965 1.2685 8.88%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.50 4.61 3.54 2.92 4.72 7.92 4.44 -
P/RPS 2.15 1.56 1.03 0.92 1.46 2.43 1.49 6.29%
P/EPS 20.30 10.41 13.00 16.62 13.32 11.82 9.87 12.75%
EY 4.93 9.61 7.69 6.02 7.51 8.46 10.13 -11.30%
DY 4.07 3.07 0.85 2.74 4.24 5.67 7.88 -10.41%
P/NAPS 1.79 2.31 1.18 0.88 1.44 2.58 1.40 4.17%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date - 22/08/11 27/08/10 17/08/09 28/08/08 22/08/07 28/08/06 -
Price 0.00 4.40 3.88 3.28 4.27 5.14 5.28 -
P/RPS 0.00 1.49 1.13 1.03 1.32 1.57 1.78 -
P/EPS 0.00 9.93 14.24 18.67 12.05 7.67 11.74 -
EY 0.00 10.07 7.02 5.36 8.30 13.03 8.52 -
DY 0.00 3.22 0.77 2.44 4.68 8.73 6.63 -
P/NAPS 0.00 2.20 1.29 0.99 1.30 1.67 1.67 -

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