[TAANN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.75%
YoY- -25.89%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,056,863 1,033,077 877,295 787,589 777,417 910,814 736,043 6.20%
PBT 212,580 169,187 147,202 88,643 121,428 185,965 74,308 19.12%
Tax -33,908 -42,947 -23,974 -32,563 -37,702 -48,792 -20,167 9.03%
NP 178,672 126,240 123,228 56,080 83,726 137,173 54,141 21.99%
-
NP to SH 169,271 125,749 123,166 60,939 82,223 136,810 58,381 19.39%
-
Tax Rate 15.95% 25.38% 16.29% 36.73% 31.05% 26.24% 27.14% -
Total Cost 878,191 906,837 754,067 731,509 693,691 773,641 681,902 4.30%
-
Net Worth 1,200,541 1,111,262 1,034,349 989,658 931,077 617,577 642,979 10.95%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 55,573 74,094 55,553 18,590 67,942 43,745 6,439 43.17%
Div Payout % 32.83% 58.92% 45.10% 30.51% 82.63% 31.98% 11.03% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,200,541 1,111,262 1,034,349 989,658 931,077 617,577 642,979 10.95%
NOSH 444,645 370,420 370,734 370,658 370,947 308,788 214,326 12.92%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.91% 12.22% 14.05% 7.12% 10.77% 15.06% 7.36% -
ROE 14.10% 11.32% 11.91% 6.16% 8.83% 22.15% 9.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 237.69 278.89 236.64 212.48 209.58 294.96 343.42 -5.94%
EPS 38.07 33.95 33.22 16.44 22.17 44.31 27.24 5.73%
DPS 12.50 20.00 15.00 5.00 18.32 14.17 3.00 26.82%
NAPS 2.70 3.00 2.79 2.67 2.51 2.00 3.00 -1.73%
Adjusted Per Share Value based on latest NOSH - 370,658
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 237.69 232.34 197.30 177.13 174.84 204.84 165.53 6.20%
EPS 38.07 28.28 27.70 13.71 18.49 30.77 13.13 19.39%
DPS 12.50 16.66 12.49 4.18 15.28 9.84 1.45 43.14%
NAPS 2.70 2.4992 2.3262 2.2257 2.094 1.3889 1.4461 10.95%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.30 3.81 4.35 3.82 4.50 4.61 3.54 -
P/RPS 1.39 1.37 1.84 1.80 2.15 1.56 1.03 5.11%
P/EPS 8.67 11.22 13.09 23.23 20.30 10.41 13.00 -6.52%
EY 11.54 8.91 7.64 4.30 4.93 9.61 7.69 6.99%
DY 3.79 5.25 3.45 1.31 4.07 3.07 0.85 28.26%
P/NAPS 1.22 1.27 1.56 1.43 1.79 2.31 1.18 0.55%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 29/08/14 27/08/13 - 22/08/11 27/08/10 -
Price 3.64 3.25 3.88 3.80 0.00 4.40 3.88 -
P/RPS 1.53 1.17 1.64 1.79 0.00 1.49 1.13 5.17%
P/EPS 9.56 9.57 11.68 23.11 0.00 9.93 14.24 -6.41%
EY 10.46 10.45 8.56 4.33 0.00 10.07 7.02 6.86%
DY 3.43 6.15 3.87 1.32 0.00 3.22 0.77 28.24%
P/NAPS 1.35 1.08 1.39 1.42 0.00 2.20 1.29 0.75%

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