[TAANN] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -30.98%
YoY- -63.2%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 31/12/10 CAGR
Revenue 1,048,285 1,011,626 769,920 789,936 925,639 957,805 818,605 5.06%
PBT 234,160 168,396 113,090 77,776 218,221 223,530 98,859 18.81%
Tax -42,665 -42,958 -20,341 -26,445 -57,369 -60,043 -26,556 9.94%
NP 191,495 125,438 92,749 51,331 160,852 163,487 72,303 21.49%
-
NP to SH 188,244 123,653 92,963 57,464 154,650 156,132 74,980 20.20%
-
Tax Rate 18.22% 25.51% 17.99% 34.00% 26.29% 26.86% 26.86% -
Total Cost 856,790 886,188 677,171 738,605 764,787 794,318 746,302 2.79%
-
Net Worth 1,111,476 741,268 1,007,850 743,614 0 935,796 771,988 7.55%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 31/12/10 CAGR
Div 74,092 74,081 18,520 18,590 67,936 98,821 19,305 30.84%
Div Payout % 39.36% 59.91% 19.92% 32.35% 43.93% 63.29% 25.75% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 31/12/10 CAGR
Net Worth 1,111,476 741,268 1,007,850 743,614 0 935,796 771,988 7.55%
NOSH 370,492 370,634 370,533 371,807 370,579 308,843 257,329 7.55%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 31/12/10 CAGR
NP Margin 18.27% 12.40% 12.05% 6.50% 17.38% 17.07% 8.83% -
ROE 16.94% 16.68% 9.22% 7.73% 0.00% 16.68% 9.71% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 31/12/10 CAGR
RPS 282.94 272.94 207.79 212.46 249.78 310.13 318.12 -2.31%
EPS 50.81 33.36 25.09 15.46 41.73 50.55 29.14 11.75%
DPS 20.00 20.00 5.00 5.00 18.33 32.00 7.50 21.65%
NAPS 3.00 2.00 2.72 2.00 0.00 3.03 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 371,807
31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 31/12/10 CAGR
RPS 238.06 229.73 174.84 179.39 210.21 217.51 185.90 5.06%
EPS 42.75 28.08 21.11 13.05 35.12 35.46 17.03 20.19%
DPS 16.83 16.82 4.21 4.22 15.43 22.44 4.38 30.87%
NAPS 2.5241 1.6834 2.2888 1.6887 0.00 2.1251 1.7531 7.55%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/11 30/12/10 -
Price 5.02 3.88 4.17 3.50 4.50 4.50 3.33 -
P/RPS 1.77 1.42 2.01 1.65 1.80 1.45 1.05 11.00%
P/EPS 9.88 11.63 16.62 22.65 10.78 8.90 11.43 -2.87%
EY 10.12 8.60 6.02 4.42 9.27 11.23 8.75 2.95%
DY 3.98 5.15 1.20 1.43 4.07 7.11 2.25 12.07%
P/NAPS 1.67 1.94 1.53 1.75 0.00 1.49 1.11 8.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 31/12/10 CAGR
Date 22/02/16 25/02/15 24/02/14 26/02/13 - - 21/02/11 -
Price 5.64 3.90 4.10 3.35 0.00 0.00 3.53 -
P/RPS 1.99 1.43 1.97 1.58 0.00 0.00 1.11 12.37%
P/EPS 11.10 11.69 16.34 21.68 0.00 0.00 12.11 -1.72%
EY 9.01 8.55 6.12 4.61 0.00 0.00 8.25 1.77%
DY 3.55 5.13 1.22 1.49 0.00 0.00 2.13 10.75%
P/NAPS 1.88 1.95 1.51 1.68 0.00 0.00 1.18 9.75%

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