[TAANN] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[TAANN] TA ANN HOLDINGS BHD

Announcement Date

16-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 18.94%

YoY- 12.03%

Quarter Report

TAANN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	1,017,404	1,189,678	1,107,834	1,047,283	945,188	769,550	801,013	4.06%
YoY %	-14.48%	7.39%	5.78%	10.80%	22.82%	-3.93%	-	-
Horiz. %	127.01%	148.52%	138.30%	130.74%	118.00%	96.07%	100.00%	-
PBT	107,240	207,443	197,212	199,335	162,257	93,144	118,919	-1.70%
YoY %	-48.30%	5.19%	-1.07%	22.85%	74.20%	-21.67%	-	-
Horiz. %	90.18%	174.44%	165.84%	167.62%	136.44%	78.33%	100.00%	-
Tax	-20,045	-65,327	-31,313	-49,642	-24,940	-33,944	-37,225	-9.79%
YoY %	69.32%	-108.63%	36.92%	-99.05%	26.53%	8.81%	-	-
Horiz. %	53.85%	175.49%	84.12%	133.36%	67.00%	91.19%	100.00%	-
NP	87,195	142,116	165,899	149,693	137,317	59,200	81,694	1.09%
YoY %	-38.65%	-14.34%	10.83%	9.01%	131.95%	-27.53%	-	-
Horiz. %	106.73%	173.96%	203.07%	183.24%	168.09%	72.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,965	123,842	153,908	149,568	133,509	63,738	83,262	-1.51%
YoY %	-38.66%	-19.54%	2.90%	12.03%	109.47%	-23.45%	-	-
Horiz. %	91.24%	148.74%	184.85%	179.64%	160.35%	76.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.69%	31.49%	15.88%	24.90%	15.37%	36.44%	31.30%	-
YoY %	-40.65%	98.30%	-36.22%	62.00%	-57.82%	16.42%	-	-
Horiz. %	59.71%	100.61%	50.73%	79.55%	49.11%	116.42%	100.00%	-
Total Cost	930,209	1,047,562	941,935	897,590	807,871	710,350	719,319	4.37%
YoY %	-11.20%	11.21%	4.94%	11.11%	13.73%	-1.25%	-	-
Horiz. %	129.32%	145.63%	130.95%	124.78%	112.31%	98.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,400,631	1,325,042	1,258,345	1,111,384	1,074,379	996,378	959,843	6.49%
YoY %	5.70%	5.30%	13.22%	3.44%	7.83%	3.81%	-	-
Horiz. %	145.92%	138.05%	131.10%	115.79%	111.93%	103.81%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	44,464	44,464	40,759	74,092	74,081	37,110	30,884	6.25%
YoY %	0.00%	9.09%	-44.99%	0.01%	99.63%	20.16%	-	-
Horiz. %	143.97%	143.97%	131.97%	239.90%	239.87%	120.16%	100.00%	-
Div Payout %	58.53%	35.90%	26.48%	49.54%	55.49%	58.22%	37.09%	-
YoY %	63.04%	35.57%	-46.55%	-10.72%	-4.69%	56.97%	-	-
Horiz. %	157.81%	96.79%	71.39%	133.57%	149.61%	156.97%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	1,400,631	1,325,042	1,258,345	1,111,384	1,074,379	996,378	959,843	6.49%
YoY %	5.70%	5.30%	13.22%	3.44%	7.83%	3.81%	-	-
Horiz. %	145.92%	138.05%	131.10%	115.79%	111.93%	103.81%	100.00%	-
NOSH	444,645	444,645	444,645	370,461	370,475	370,400	370,596	3.08%
YoY %	0.00%	0.00%	20.02%	-0.00%	0.02%	-0.05%	-	-
Horiz. %	119.98%	119.98%	119.98%	99.96%	99.97%	99.95%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	8.57%	11.95%	14.98%	14.29%	14.53%	7.69%	10.20%	-
YoY %	-28.28%	-20.23%	4.83%	-1.65%	88.95%	-24.61%	-	-
Horiz. %	84.02%	117.16%	146.86%	140.10%	142.45%	75.39%	100.00%	-
ROE	5.42%	9.35%	12.23%	13.46%	12.43%	6.40%	8.67%	-
YoY %	-42.03%	-23.55%	-9.14%	8.29%	94.22%	-26.18%	-	-
Horiz. %	62.51%	107.84%	141.06%	155.25%	143.37%	73.82%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	228.81	267.56	249.15	282.70	255.13	207.76	216.14	0.95%
YoY %	-14.48%	7.39%	-11.87%	10.81%	22.80%	-3.88%	-	-
Horiz. %	105.86%	123.79%	115.27%	130.79%	118.04%	96.12%	100.00%	-
EPS	17.08	27.85	34.61	40.37	36.04	17.21	22.47	-4.46%
YoY %	-38.67%	-19.53%	-14.27%	12.01%	109.41%	-23.41%	-	-
Horiz. %	76.01%	123.94%	154.03%	179.66%	160.39%	76.59%	100.00%	-
DPS	10.00	10.00	9.17	20.00	20.00	10.00	8.33	3.09%
YoY %	0.00%	9.05%	-54.15%	0.00%	100.00%	20.05%	-	-
Horiz. %	120.05%	120.05%	110.08%	240.10%	240.10%	120.05%	100.00%	-
NAPS	3.15	2.98	2.83	3.00	2.90	2.69	2.59	3.31%
YoY %	5.70%	5.30%	-5.67%	3.45%	7.81%	3.86%	-	-
Horiz. %	121.62%	115.06%	109.27%	115.83%	111.97%	103.86%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 370,461
RPS	228.81	267.56	249.15	235.53	212.57	173.07	180.15	4.06%
YoY %	-14.48%	7.39%	5.78%	10.80%	22.82%	-3.93%	-	-
Horiz. %	127.01%	148.52%	138.30%	130.74%	118.00%	96.07%	100.00%	-
EPS	17.08	27.85	34.61	33.64	30.03	14.33	18.73	-1.52%
YoY %	-38.67%	-19.53%	2.88%	12.02%	109.56%	-23.49%	-	-
Horiz. %	91.19%	148.69%	184.78%	179.60%	160.33%	76.51%	100.00%	-
DPS	10.00	10.00	9.17	16.66	16.66	8.35	6.95	6.24%
YoY %	0.00%	9.05%	-44.96%	0.00%	99.52%	20.14%	-	-
Horiz. %	143.88%	143.88%	131.94%	239.71%	239.71%	120.14%	100.00%	-
NAPS	3.15	2.98	2.83	2.4995	2.4163	2.2408	2.1587	6.49%
YoY %	5.70%	5.30%	13.22%	3.44%	7.83%	3.80%	-	-
Horiz. %	145.92%	138.05%	131.10%	115.79%	111.93%	103.80%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	2.67	3.70	3.58	3.70	3.93	3.80	3.92	-
P/RPS	1.17	1.38	1.44	1.31	1.54	1.83	1.81	-7.01%
YoY %	-15.22%	-4.17%	9.92%	-14.94%	-15.85%	1.10%	-	-
Horiz. %	64.64%	76.24%	79.56%	72.38%	85.08%	101.10%	100.00%	-
P/EPS	15.63	13.28	10.34	9.16	10.91	22.08	17.45	-1.81%
YoY %	17.70%	28.43%	12.88%	-16.04%	-50.59%	26.53%	-	-
Horiz. %	89.57%	76.10%	59.26%	52.49%	62.52%	126.53%	100.00%	-
EY	6.40	7.53	9.67	10.91	9.17	4.53	5.73	1.85%
YoY %	-15.01%	-22.13%	-11.37%	18.97%	102.43%	-20.94%	-	-
Horiz. %	111.69%	131.41%	168.76%	190.40%	160.03%	79.06%	100.00%	-
DY	3.75	2.70	2.56	5.41	5.09	2.63	2.13	9.88%
YoY %	38.89%	5.47%	-52.68%	6.29%	93.54%	23.47%	-	-
Horiz. %	176.06%	126.76%	120.19%	253.99%	238.97%	123.47%	100.00%	-
P/NAPS	0.85	1.24	1.27	1.23	1.36	1.41	1.51	-9.12%
YoY %	-31.45%	-2.36%	3.25%	-9.56%	-3.55%	-6.62%	-	-
Horiz. %	56.29%	82.12%	84.11%	81.46%	90.07%	93.38%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	28/11/17	21/11/16	16/11/15	25/11/14	25/11/13	20/11/12	-
Price	2.04	3.56	3.64	4.09	3.80	4.11	3.70	-
P/RPS	0.89	1.33	1.46	1.45	1.49	1.98	1.71	-10.30%
YoY %	-33.08%	-8.90%	0.69%	-2.68%	-24.75%	15.79%	-	-
Horiz. %	52.05%	77.78%	85.38%	84.80%	87.13%	115.79%	100.00%	-
P/EPS	11.94	12.78	10.52	10.13	10.54	23.88	16.47	-5.21%
YoY %	-6.57%	21.48%	3.85%	-3.89%	-55.86%	44.99%	-	-
Horiz. %	72.50%	77.60%	63.87%	61.51%	64.00%	144.99%	100.00%	-
EY	8.37	7.82	9.51	9.87	9.48	4.19	6.07	5.49%
YoY %	7.03%	-17.77%	-3.65%	4.11%	126.25%	-30.97%	-	-
Horiz. %	137.89%	128.83%	156.67%	162.60%	156.18%	69.03%	100.00%	-
DY	4.90	2.81	2.52	4.89	5.26	2.43	2.25	13.84%
YoY %	74.38%	11.51%	-48.47%	-7.03%	116.46%	8.00%	-	-
Horiz. %	217.78%	124.89%	112.00%	217.33%	233.78%	108.00%	100.00%	-
P/NAPS	0.65	1.19	1.29	1.36	1.31	1.53	1.43	-12.30%
YoY %	-45.38%	-7.75%	-5.15%	3.82%	-14.38%	6.99%	-	-
Horiz. %	45.45%	83.22%	90.21%	95.10%	91.61%	106.99%	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