[TAANN] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 0.96%
YoY- 108.23%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,011,626 769,920 789,936 957,805 818,605 666,635 740,139 5.34%
PBT 168,396 113,090 77,776 223,530 98,859 96,189 47,702 23.38%
Tax -42,958 -20,341 -26,445 -60,043 -26,556 -23,211 -8,948 29.86%
NP 125,438 92,749 51,331 163,487 72,303 72,978 38,754 21.61%
-
NP to SH 123,653 92,963 57,464 156,132 74,980 74,393 40,391 20.48%
-
Tax Rate 25.51% 17.99% 34.00% 26.86% 26.86% 24.13% 18.76% -
Total Cost 886,188 677,171 738,605 794,318 746,302 593,657 701,385 3.97%
-
Net Worth 741,268 1,007,850 743,614 935,796 771,988 643,617 680,099 1.44%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 74,081 18,520 18,590 98,821 19,305 6,431 32,191 14.89%
Div Payout % 59.91% 19.92% 32.35% 63.29% 25.75% 8.65% 79.70% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 741,268 1,007,850 743,614 935,796 771,988 643,617 680,099 1.44%
NOSH 370,634 370,533 371,807 308,843 257,329 214,539 214,542 9.53%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.40% 12.05% 6.50% 17.07% 8.83% 10.95% 5.24% -
ROE 16.68% 9.22% 7.73% 16.68% 9.71% 11.56% 5.94% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 272.94 207.79 212.46 310.13 318.12 310.73 344.98 -3.82%
EPS 33.36 25.09 15.46 50.55 29.14 34.68 18.83 9.99%
DPS 20.00 5.00 5.00 32.00 7.50 3.00 15.00 4.90%
NAPS 2.00 2.72 2.00 3.03 3.00 3.00 3.17 -7.38%
Adjusted Per Share Value based on latest NOSH - 308,843
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 227.51 173.15 177.66 215.41 184.10 149.93 166.46 5.34%
EPS 27.81 20.91 12.92 35.11 16.86 16.73 9.08 20.49%
DPS 16.66 4.17 4.18 22.22 4.34 1.45 7.24 14.89%
NAPS 1.6671 2.2666 1.6724 2.1046 1.7362 1.4475 1.5295 1.44%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.88 4.17 3.50 4.50 3.33 3.34 2.50 -
P/RPS 1.42 2.01 1.65 1.45 1.05 1.07 0.72 11.97%
P/EPS 11.63 16.62 22.65 8.90 11.43 9.63 13.28 -2.18%
EY 8.60 6.02 4.42 11.23 8.75 10.38 7.53 2.23%
DY 5.15 1.20 1.43 7.11 2.25 0.90 6.00 -2.51%
P/NAPS 1.94 1.53 1.75 1.49 1.11 1.11 0.79 16.14%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 24/02/14 26/02/13 - 21/02/11 23/02/10 26/02/09 -
Price 3.90 4.10 3.35 0.00 3.53 3.23 1.56 -
P/RPS 1.43 1.97 1.58 0.00 1.11 1.04 0.45 21.24%
P/EPS 11.69 16.34 21.68 0.00 12.11 9.31 8.29 5.89%
EY 8.55 6.12 4.61 0.00 8.25 10.74 12.07 -5.58%
DY 5.13 1.22 1.49 0.00 2.13 0.93 9.62 -9.94%
P/NAPS 1.95 1.51 1.68 0.00 1.18 1.08 0.49 25.87%

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