[TAANN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -29.63%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,033,077 877,295 787,589 777,417 910,814 736,043 681,148 7.18%
PBT 169,187 147,202 88,643 121,428 185,965 74,308 50,330 22.38%
Tax -42,947 -23,974 -32,563 -37,702 -48,792 -20,167 -12,548 22.74%
NP 126,240 123,228 56,080 83,726 137,173 54,141 37,782 22.25%
-
NP to SH 125,749 123,166 60,939 82,223 136,810 58,381 37,666 22.24%
-
Tax Rate 25.38% 16.29% 36.73% 31.05% 26.24% 27.14% 24.93% -
Total Cost 906,837 754,067 731,509 693,691 773,641 681,902 643,366 5.88%
-
Net Worth 1,111,262 1,034,349 989,658 931,077 617,577 642,979 707,449 7.81%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 74,094 55,553 18,590 67,942 43,745 6,439 17,166 27.58%
Div Payout % 58.92% 45.10% 30.51% 82.63% 31.98% 11.03% 45.58% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,111,262 1,034,349 989,658 931,077 617,577 642,979 707,449 7.81%
NOSH 370,420 370,734 370,658 370,947 308,788 214,326 214,378 9.53%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.22% 14.05% 7.12% 10.77% 15.06% 7.36% 5.55% -
ROE 11.32% 11.91% 6.16% 8.83% 22.15% 9.08% 5.32% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 278.89 236.64 212.48 209.58 294.96 343.42 317.73 -2.14%
EPS 33.95 33.22 16.44 22.17 44.31 27.24 17.57 11.59%
DPS 20.00 15.00 5.00 18.32 14.17 3.00 8.00 16.49%
NAPS 3.00 2.79 2.67 2.51 2.00 3.00 3.30 -1.57%
Adjusted Per Share Value based on latest NOSH - 370,947
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 232.34 197.30 177.13 174.84 204.84 165.53 153.19 7.18%
EPS 28.28 27.70 13.71 18.49 30.77 13.13 8.47 22.24%
DPS 16.66 12.49 4.18 15.28 9.84 1.45 3.86 27.58%
NAPS 2.4992 2.3262 2.2257 2.094 1.3889 1.4461 1.591 7.81%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.81 4.35 3.82 4.50 4.61 3.54 2.92 -
P/RPS 1.37 1.84 1.80 2.15 1.56 1.03 0.92 6.85%
P/EPS 11.22 13.09 23.23 20.30 10.41 13.00 16.62 -6.33%
EY 8.91 7.64 4.30 4.93 9.61 7.69 6.02 6.74%
DY 5.25 3.45 1.31 4.07 3.07 0.85 2.74 11.44%
P/NAPS 1.27 1.56 1.43 1.79 2.31 1.18 0.88 6.30%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 27/08/13 - 22/08/11 27/08/10 17/08/09 -
Price 3.25 3.88 3.80 0.00 4.40 3.88 3.28 -
P/RPS 1.17 1.64 1.79 0.00 1.49 1.13 1.03 2.14%
P/EPS 9.57 11.68 23.11 0.00 9.93 14.24 18.67 -10.53%
EY 10.45 8.56 4.33 0.00 10.07 7.02 5.36 11.76%
DY 6.15 3.87 1.32 0.00 3.22 0.77 2.44 16.64%
P/NAPS 1.08 1.39 1.42 0.00 2.20 1.29 0.99 1.46%

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