[TAANN] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.08%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 789,936 957,805 925,639 818,605 666,635 740,139 672,988 3.25%
PBT 77,776 223,530 218,221 98,859 96,189 47,702 120,237 -8.33%
Tax -26,445 -60,043 -57,369 -26,556 -23,211 -8,948 -24,810 1.28%
NP 51,331 163,487 160,852 72,303 72,978 38,754 95,427 -11.65%
-
NP to SH 57,464 156,132 154,650 74,980 74,393 40,391 96,480 -9.83%
-
Tax Rate 34.00% 26.86% 26.29% 26.86% 24.13% 18.76% 20.63% -
Total Cost 738,605 794,318 764,787 746,302 593,657 701,385 577,561 5.03%
-
Net Worth 743,614 935,796 0 771,988 643,617 680,099 643,721 2.92%
Dividend
31/12/12 31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 18,590 98,821 67,936 19,305 6,431 32,191 53,649 -19.08%
Div Payout % 32.35% 63.29% 43.93% 25.75% 8.65% 79.70% 55.61% -
Equity
31/12/12 31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 743,614 935,796 0 771,988 643,617 680,099 643,721 2.92%
NOSH 371,807 308,843 370,579 257,329 214,539 214,542 214,573 11.60%
Ratio Analysis
31/12/12 31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.50% 17.07% 17.38% 8.83% 10.95% 5.24% 14.18% -
ROE 7.73% 16.68% 0.00% 9.71% 11.56% 5.94% 14.99% -
Per Share
31/12/12 31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 212.46 310.13 249.78 318.12 310.73 344.98 313.64 -7.48%
EPS 15.46 50.55 41.73 29.14 34.68 18.83 44.96 -19.20%
DPS 5.00 32.00 18.33 7.50 3.00 15.00 25.00 -27.49%
NAPS 2.00 3.03 0.00 3.00 3.00 3.17 3.00 -7.78%
Adjusted Per Share Value based on latest NOSH - 257,329
31/12/12 31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 179.39 217.51 210.21 185.90 151.39 168.08 152.83 3.25%
EPS 13.05 35.46 35.12 17.03 16.89 9.17 21.91 -9.83%
DPS 4.22 22.44 15.43 4.38 1.46 7.31 12.18 -19.08%
NAPS 1.6887 2.1251 0.00 1.7531 1.4616 1.5445 1.4618 2.92%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.50 4.50 4.50 3.33 3.34 2.50 4.86 -
P/RPS 1.65 1.45 1.80 1.05 1.07 0.72 1.55 1.25%
P/EPS 22.65 8.90 10.78 11.43 9.63 13.28 10.81 15.92%
EY 4.42 11.23 9.27 8.75 10.38 7.53 9.25 -13.71%
DY 1.43 7.11 4.07 2.25 0.90 6.00 5.14 -22.55%
P/NAPS 1.75 1.49 0.00 1.11 1.11 0.79 1.62 1.55%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/13 - - 21/02/11 23/02/10 26/02/09 26/02/08 -
Price 3.35 0.00 0.00 3.53 3.23 1.56 4.24 -
P/RPS 1.58 0.00 0.00 1.11 1.04 0.45 1.35 3.19%
P/EPS 21.68 0.00 0.00 12.11 9.31 8.29 9.43 18.09%
EY 4.61 0.00 0.00 8.25 10.74 12.07 10.60 -15.32%
DY 1.49 0.00 0.00 2.13 0.93 9.62 5.90 -24.03%
P/NAPS 1.68 0.00 0.00 1.18 1.08 0.49 1.41 3.56%

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