[TAANN] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[TAANN] TA ANN HOLDINGS BHD

Announcement Date

28-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 14.4%

YoY- -9.32%

Quarter Report

Ta Ann - Quarterly Report 2Q 2020.pdf

Latest QR

Upcoming QR

TAANN's Result

TAANN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	1,781,364	2,240,295	1,512,419	1,050,953	907,437	1,050,721	1,231,391	6.34%
YoY %	-20.49%	48.13%	43.91%	15.82%	-13.64%	-14.67%	-	-
Horiz. %	144.66%	181.93%	122.82%	85.35%	73.69%	85.33%	100.00%	-
PBT	378,338	604,161	244,882	104,741	119,869	107,091	234,228	8.31%
YoY %	-37.38%	146.72%	133.80%	-12.62%	11.93%	-54.28%	-	-
Horiz. %	161.53%	257.94%	104.55%	44.72%	51.18%	45.72%	100.00%	-
Tax	-121,318	-114,777	-58,954	-20,128	-35,523	-27,964	-64,778	11.01%
YoY %	-5.70%	-94.69%	-192.90%	43.34%	-27.03%	56.83%	-	-
Horiz. %	187.28%	177.19%	91.01%	31.07%	54.84%	43.17%	100.00%	-
NP	257,020	489,384	185,928	84,613	84,346	79,127	169,450	7.18%
YoY %	-47.48%	163.21%	119.74%	0.32%	6.60%	-53.30%	-	-
Horiz. %	151.68%	288.81%	109.72%	49.93%	49.78%	46.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	200,521	395,949	136,700	64,475	71,101	66,845	152,813	4.63%
YoY %	-49.36%	189.65%	112.02%	-9.32%	6.37%	-56.26%	-	-
Horiz. %	131.22%	259.11%	89.46%	42.19%	46.53%	43.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.07%	19.00%	24.07%	19.22%	29.63%	26.11%	27.66%	-
YoY %	68.79%	-21.06%	25.23%	-35.13%	13.48%	-5.60%	-	-
Horiz. %	115.94%	68.69%	87.02%	69.49%	107.12%	94.40%	100.00%	-
Total Cost	1,524,344	1,750,911	1,326,491	966,340	823,091	971,594	1,061,941	6.20%
YoY %	-12.94%	32.00%	37.27%	17.40%	-15.28%	-8.51%	-	-
Horiz. %	143.54%	164.88%	124.91%	91.00%	77.51%	91.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,779,466	1,726,611	1,523,998	1,449,119	1,398,803	1,369,506	1,329,488	4.97%
YoY %	3.06%	13.29%	5.17%	3.60%	2.14%	3.01%	-	-
Horiz. %	133.85%	129.87%	114.63%	109.00%	105.21%	103.01%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	88,092	198,207	66,069	22,023	22,232	22,232	66,696	4.74%
YoY %	-55.56%	200.00%	200.00%	-0.94%	0.00%	-66.67%	-	-
Horiz. %	132.08%	297.18%	99.06%	33.02%	33.33%	33.33%	100.00%	-
Div Payout %	43.93%	50.06%	48.33%	34.16%	31.27%	33.26%	43.65%	-
YoY %	-12.25%	3.58%	41.48%	9.24%	-5.98%	-23.80%	-	-
Horiz. %	100.64%	114.68%	110.72%	78.26%	71.64%	76.20%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	1,779,466	1,726,611	1,523,998	1,449,119	1,398,803	1,369,506	1,329,488	4.97%
YoY %	3.06%	13.29%	5.17%	3.60%	2.14%	3.01%	-	-
Horiz. %	133.85%	129.87%	114.63%	109.00%	105.21%	103.01%	100.00%	-
NOSH	444,645	444,645	444,645	444,645	444,645	444,645	444,645	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	14.43%	21.84%	12.29%	8.05%	9.29%	7.53%	13.76%	-
YoY %	-33.93%	77.71%	52.67%	-13.35%	23.37%	-45.28%	-	-
Horiz. %	104.87%	158.72%	89.32%	58.50%	67.51%	54.72%	100.00%	-
ROE	11.27%	22.93%	8.97%	4.45%	5.08%	4.88%	11.49%	-
YoY %	-50.85%	155.63%	101.57%	-12.40%	4.10%	-57.53%	-	-
Horiz. %	98.09%	199.56%	78.07%	38.73%	44.21%	42.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	404.43	508.62	343.37	238.60	205.65	236.31	276.94	6.51%
YoY %	-20.48%	48.13%	43.91%	16.02%	-12.97%	-14.67%	-	-
Horiz. %	146.04%	183.66%	123.99%	86.16%	74.26%	85.33%	100.00%	-
EPS	45.53	89.89	31.04	14.64	16.11	15.03	34.37	4.79%
YoY %	-49.35%	189.59%	112.02%	-9.12%	7.19%	-56.27%	-	-
Horiz. %	132.47%	261.54%	90.31%	42.60%	46.87%	43.73%	100.00%	-
DPS	20.00	45.00	15.00	5.00	5.00	5.00	15.00	4.90%
YoY %	-55.56%	200.00%	200.00%	0.00%	0.00%	-66.67%	-	-
Horiz. %	133.33%	300.00%	100.00%	33.33%	33.33%	33.33%	100.00%	-
NAPS	4.04	3.92	3.46	3.29	3.17	3.08	2.99	5.14%
YoY %	3.06%	13.29%	5.17%	3.79%	2.92%	3.01%	-	-
Horiz. %	135.12%	131.10%	115.72%	110.03%	106.02%	103.01%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 444,645
RPS	400.63	503.84	340.14	236.36	204.08	236.31	276.94	6.34%
YoY %	-20.48%	48.13%	43.91%	15.82%	-13.64%	-14.67%	-	-
Horiz. %	144.66%	181.93%	122.82%	85.35%	73.69%	85.33%	100.00%	-
EPS	45.10	89.05	30.74	14.50	15.99	15.03	34.37	4.63%
YoY %	-49.35%	189.69%	112.00%	-9.32%	6.39%	-56.27%	-	-
Horiz. %	131.22%	259.09%	89.44%	42.19%	46.52%	43.73%	100.00%	-
DPS	19.81	44.58	14.86	4.95	5.00	5.00	15.00	4.74%
YoY %	-55.56%	200.00%	200.20%	-1.00%	0.00%	-66.67%	-	-
Horiz. %	132.07%	297.20%	99.07%	33.00%	33.33%	33.33%	100.00%	-
NAPS	4.002	3.8831	3.4275	3.259	3.1459	3.08	2.99	4.97%
YoY %	3.06%	13.29%	5.17%	3.60%	2.14%	3.01%	-	-
Horiz. %	133.85%	129.87%	114.63%	109.00%	105.21%	103.01%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	3.34	3.98	2.54	2.35	2.28	2.63	3.54	-
P/RPS	0.83	0.78	0.74	0.98	1.11	1.11	1.28	-6.96%
YoY %	6.41%	5.41%	-24.49%	-11.71%	0.00%	-13.28%	-	-
Horiz. %	64.84%	60.94%	57.81%	76.56%	86.72%	86.72%	100.00%	-
P/EPS	7.34	4.43	8.18	16.05	14.15	17.49	10.30	-5.48%
YoY %	65.69%	-45.84%	-49.03%	13.43%	-19.10%	69.81%	-	-
Horiz. %	71.26%	43.01%	79.42%	155.83%	137.38%	169.81%	100.00%	-
EY	13.63	22.59	12.22	6.23	7.07	5.72	9.71	5.81%
YoY %	-39.66%	84.86%	96.15%	-11.88%	23.60%	-41.09%	-	-
Horiz. %	140.37%	232.65%	125.85%	64.16%	72.81%	58.91%	100.00%	-
DY	5.99	11.31	5.91	2.13	2.19	1.90	4.24	5.92%
YoY %	-47.04%	91.37%	177.46%	-2.74%	15.26%	-55.19%	-	-
Horiz. %	141.27%	266.75%	139.39%	50.24%	51.65%	44.81%	100.00%	-
P/NAPS	0.83	1.02	0.73	0.71	0.72	0.85	1.18	-5.69%
YoY %	-18.63%	39.73%	2.82%	-1.39%	-15.29%	-27.97%	-	-
Horiz. %	70.34%	86.44%	61.86%	60.17%	61.02%	72.03%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	29/08/22	30/08/21	28/08/20	28/08/19	05/09/18	22/08/17	-
Price	3.63	3.97	2.76	2.85	2.16	2.76	3.47	-
P/RPS	0.90	0.78	0.80	1.19	1.05	1.17	1.25	-5.32%
YoY %	15.38%	-2.50%	-32.77%	13.33%	-10.26%	-6.40%	-	-
Horiz. %	72.00%	62.40%	64.00%	95.20%	84.00%	93.60%	100.00%	-
P/EPS	7.97	4.42	8.89	19.47	13.41	18.36	10.10	-3.86%
YoY %	80.32%	-50.28%	-54.34%	45.19%	-26.96%	81.78%	-	-
Horiz. %	78.91%	43.76%	88.02%	192.77%	132.77%	181.78%	100.00%	-
EY	12.54	22.64	11.24	5.14	7.46	5.45	9.90	4.01%
YoY %	-44.61%	101.42%	118.68%	-31.10%	36.88%	-44.95%	-	-
Horiz. %	126.67%	228.69%	113.54%	51.92%	75.35%	55.05%	100.00%	-
DY	5.51	11.34	5.43	1.75	2.31	1.81	4.32	4.13%
YoY %	-51.41%	108.84%	210.29%	-24.24%	27.62%	-58.10%	-	-
Horiz. %	127.55%	262.50%	125.69%	40.51%	53.47%	41.90%	100.00%	-
P/NAPS	0.90	1.01	0.80	0.87	0.68	0.90	1.16	-4.13%
YoY %	-10.89%	26.25%	-8.05%	27.94%	-24.44%	-22.41%	-	-
Horiz. %	77.59%	87.07%	68.97%	75.00%	58.62%	77.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos